CSAIL 2016 C7 Commercial Mortgage Trust

10/31/2024 | Press release | Distributed by Public on 10/31/2024 10:42

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

CSAIL 2016-C7 Commercial Mortgage Trust

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2016-C7

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Credit Suisse Commercial Mortgage Securities Corp.

Certificate Factor Detail

3

General Information Number

[email protected]

Certificate Interest Reconciliation Detail

4

11 Madison Avenue, 4th Floor | New York, NY 10010 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

Current Mortgage Loan and Property Stratification

8-12

General

(305) 229-6465

Mortgage Loan Detail (Part 1)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

Representations Reviewer

Principal Prepayment Detail

17

David Rodgers

(212) 230-9025

Historical Detail

18

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

Delinquency Loan Detail

19

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

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

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

12637UAS8

1.578600%

40,491,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12637UAT6

2.828900%

5,938,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

12637UAU3

2.608200%

15,900,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

12637UAV1

3.210000%

163,000,000.00

157,370,157.89

0.00

420,965.17

0.00

0.00

420,965.17

157,370,157.89

35.31%

30.00%

A-5

12637UAW9

3.502000%

246,354,000.00

246,354,000.00

0.00

718,943.09

0.00

0.00

718,943.09

246,354,000.00

35.31%

30.00%

A-SB

12637UAX7

3.314300%

65,656,000.00

19,372,446.66

1,180,216.39

53,505.08

0.00

0.00

1,233,721.47

18,192,230.27

35.31%

30.00%

A-S

12637UBA6

3.957900%

52,774,000.00

52,774,000.00

0.00

174,061.85

0.00

0.00

174,061.85

52,774,000.00

27.22%

23.13%

B

12637UBB4

4.322462%

29,746,000.00

29,746,000.00

0.00

107,146.64

0.00

0.00

107,146.64

29,746,000.00

22.66%

19.25%

C

12637UBC2

4.372462%

37,422,000.00

37,422,000.00

0.00

136,355.24

0.00

0.00

136,355.24

37,422,000.00

16.92%

14.38%

D

12637UAG4

4.372462%

45,098,000.00

45,098,000.00

0.00

164,324.43

0.00

0.00

164,324.43

45,098,000.00

10.00%

8.50%

E

12637UAJ8

3.192000%

23,029,000.00

23,029,000.00

0.00

61,257.14

0.00

0.00

61,257.14

23,029,000.00

6.47%

5.50%

F

12637UAL3

3.192000%

9,595,000.00

9,595,000.00

0.00

25,522.70

0.00

0.00

25,522.70

9,595,000.00

5.00%

4.25%

NR*

12637UAN9

3.192000%

32,624,581.00

32,624,581.00

0.00

79,337.48

0.00

0.00

79,337.48

32,624,581.00

0.00%

0.00%

R

12637UAQ2

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

767,627,581.01

653,385,185.55

1,180,216.39

1,941,418.82

0.00

0.00

3,121,635.21

652,204,969.16

X-A

12637UAY5

0.924109%

590,113,000.00

475,870,604.55

0.00

366,463.45

0.00

0.00

366,463.45

474,690,388.16

X-B

12637UAZ2

0.050000%

29,746,000.00

29,746,000.00

0.00

1,239.42

0.00

0.00

1,239.42

29,746,000.00

X-E

12637UAA7

1.180462%

23,029,000.00

23,029,000.00

0.00

22,654.06

0.00

0.00

22,654.06

23,029,000.00

X-F

12637UAC3

1.180462%

9,595,000.00

9,595,000.00

0.00

9,438.78

0.00

0.00

9,438.78

9,595,000.00

X-NR

12637UAE9

1.180462%

32,624,581.00

32,624,581.00

0.00

32,093.41

0.00

0.00

32,093.41

32,624,581.00

Notional SubTotal

685,107,581.00

570,865,185.55

0.00

431,889.12

0.00

0.00

431,889.12

569,684,969.16

Deal Distribution Total

1,180,216.39

2,373,307.94

0.00

0.00

3,553,524.33

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 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

12637UAS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12637UAT6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

12637UAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

12637UAV1

965.46109135

0.00000000

2.58260840

0.00000000

0.00000000

0.00000000

0.00000000

2.58260840

965.46109135

A-5

12637UAW9

1,000.00000000

0.00000000

2.91833333

0.00000000

0.00000000

0.00000000

0.00000000

2.91833333

1,000.00000000

A-SB

12637UAX7

295.05980657

17.97575835

0.81493055

0.00000000

0.00000000

0.00000000

0.00000000

18.79068889

277.08404822

A-S

12637UBA6

1,000.00000000

0.00000000

3.29825009

0.00000000

0.00000000

0.00000000

0.00000000

3.29825009

1,000.00000000

B

12637UBB4

1,000.00000000

0.00000000

3.60205204

0.00000000

0.00000000

0.00000000

0.00000000

3.60205204

1,000.00000000

C

12637UBC2

1,000.00000000

0.00000000

3.64371867

0.00000000

0.00000000

0.00000000

0.00000000

3.64371867

1,000.00000000

D

12637UAG4

1,000.00000000

0.00000000

3.64371879

0.00000000

0.00000000

0.00000000

0.00000000

3.64371879

1,000.00000000

E

12637UAJ8

1,000.00000000

0.00000000

2.66000000

0.00000000

0.00000000

0.00000000

0.00000000

2.66000000

1,000.00000000

F

12637UAL3

1,000.00000000

0.00000000

2.66000000

0.00000000

0.00000000

0.00000000

0.00000000

2.66000000

1,000.00000000

NR

12637UAN9

1,000.00000000

0.00000000

2.43183139

0.22816875

23.73890779

0.00000000

0.00000000

2.43183139

1,000.00000000

R

12637UAQ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

12637UAY5

806.40589946

0.00000000

0.62100555

0.00000000

0.00000000

0.00000000

0.00000000

0.62100555

804.40591575

X-B

12637UAZ2

1,000.00000000

0.00000000

0.04166678

0.00000000

0.00000000

0.00000000

0.00000000

0.04166678

1,000.00000000

X-E

12637UAA7

1,000.00000000

0.00000000

0.98371879

0.00000000

0.00000000

0.00000000

0.00000000

0.98371879

1,000.00000000

X-F

12637UAC3

1,000.00000000

0.00000000

0.98371860

0.00000000

0.00000000

0.00000000

0.00000000

0.98371860

1,000.00000000

X-NR

12637UAE9

1,000.00000000

0.00000000

0.98371869

0.00000000

0.00000000

0.00000000

0.00000000

0.98371869

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-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4

09/01/24 - 09/30/24

30

0.00

420,965.17

0.00

420,965.17

0.00

0.00

0.00

420,965.17

0.00

A-5

09/01/24 - 09/30/24

30

0.00

718,943.09

0.00

718,943.09

0.00

0.00

0.00

718,943.09

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

53,505.08

0.00

53,505.08

0.00

0.00

0.00

53,505.08

0.00

X-A

09/01/24 - 09/30/24

30

0.00

366,463.45

0.00

366,463.45

0.00

0.00

0.00

366,463.45

0.00

X-B

09/01/24 - 09/30/24

30

0.00

1,239.42

0.00

1,239.42

0.00

0.00

0.00

1,239.42

0.00

X-E

09/01/24 - 09/30/24

30

0.00

22,654.06

0.00

22,654.06

0.00

0.00

0.00

22,654.06

0.00

X-F

09/01/24 - 09/30/24

30

0.00

9,438.78

0.00

9,438.78

0.00

0.00

0.00

9,438.78

0.00

X-NR

09/01/24 - 09/30/24

30

0.00

32,093.41

0.00

32,093.41

0.00

0.00

0.00

32,093.41

0.00

A-S

09/01/24 - 09/30/24

30

0.00

174,061.85

0.00

174,061.85

0.00

0.00

0.00

174,061.85

0.00

B

09/01/24 - 09/30/24

30

0.00

107,146.64

0.00

107,146.64

0.00

0.00

0.00

107,146.64

0.00

C

09/01/24 - 09/30/24

30

0.00

136,355.24

0.00

136,355.24

0.00

0.00

0.00

136,355.24

0.00

D

09/01/24 - 09/30/24

30

0.00

164,324.43

0.00

164,324.43

0.00

0.00

0.00

164,324.43

0.00

E

09/01/24 - 09/30/24

30

0.00

61,257.14

0.00

61,257.14

0.00

0.00

0.00

61,257.14

0.00

F

09/01/24 - 09/30/24

30

0.00

25,522.70

0.00

25,522.70

0.00

0.00

0.00

25,522.70

0.00

NR

09/01/24 - 09/30/24

30

764,993.13

86,781.39

0.00

86,781.39

7,443.91

0.00

0.00

79,337.48

774,471.92

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Totals

764,993.13

2,380,751.85

0.00

2,380,751.85

7,443.91

0.00

0.00

2,373,307.94

774,471.92

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,553,524.33

(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

2,390,674.72

Master Servicing Fee

3,625.81

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,957.00

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

272.24

ARD Interest

0.00

Operating Advisor Fee

1,423.97

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

353.92

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,390,674.72

Total Fees

9,922.94

Principal

Expenses/Reimbursements

Scheduled Principal

1,180,216.38

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

1,171.80

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

5,000.00

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)

1,272.11

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.01

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

1,180,216.39

Total Expenses/Reimbursements

7,443.91

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,373,307.94

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,180,216.39

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,553,524.33

Total Funds Collected

3,570,891.11

Total Funds Distributed

3,570,891.18

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

653,385,186.05

653,385,186.05

Beginning Certificate Balance

653,385,185.55

(-) Scheduled Principal Collections

1,180,216.38

1,180,216.38

(-) Principal Distributions

1,180,216.39

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.01

0.01

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

652,204,969.66

652,204,969.66

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

653,702,346.39

653,702,346.39

Ending Certificate Balance

652,204,969.16

Ending Actual Collateral Balance

652,598,071.65

652,598,071.65

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.50)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.50)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.37%

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

14

135,604,798.24

20.79%

17

4.6873

NAP

Defeased

14

135,604,798.24

20.79%

17

4.6873

NAP

4,999,999 or less

13

43,112,463.53

6.61%

19

4.9137

2.206962

1.4999 or less

6

147,132,531.13

22.56%

23

4.2090

1.128915

5,000,000 to 9,999,999

8

62,936,048.39

9.65%

20

4.8222

1.820638

1.5000 to 1.7499

9

126,679,004.49

19.42%

23

4.3097

1.670390

10,000,000 to 19,999,999

8

105,651,554.27

16.20%

22

4.7066

1.414059

1.7500 to 2.7499

14

138,836,302.31

21.29%

22

4.7478

1.967394

20,000,000 to 24,999,999

3

69,229,371.19

10.61%

24

4.6135

2.140779

2.7500 to 3.9999

7

103,952,333.49

15.94%

22

3.8803

2.995934

25,000,000 to 49,999,999

1

26,795,724.71

4.11%

24

4.5600

1.947600

4.0000 or greater

0

0.00

0.00%

0

0.0000

0.000000

50,000,000 or greater

3

208,875,009.33

32.03%

24

3.7037

1.928247

Totals

50

652,204,969.66

100.00%

21

4.3903

1.791641

Totals

50

652,204,969.66

100.00%

21

4.3903

1.791641

(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

15

135,604,798.24

20.79%

17

4.6873

NAP

Defeased

15

135,604,798.24

20.79%

17

4.6873

NAP

Alabama

1

21,649,770.33

3.32%

25

4.7800

1.832000

Lodging

4

43,898,781.54

6.73%

22

4.9227

2.106914

Arizona

1

1,608,021.80

0.25%

17

5.1850

2.406500

Mixed Use

2

24,369,355.71

3.74%

21

4.7744

1.882035

California

2

18,620,369.87

2.85%

19

5.0483

1.569588

Mobile Home Park

4

4,168,150.51

0.64%

16

5.1696

2.480390

Colorado

1

4,384,662.02

0.67%

14

4.9500

1.695800

Multi-Family

9

55,802,712.25

8.56%

20

4.9525

2.645305

Connecticut

1

7,505,257.35

1.15%

25

4.8100

(0.044300)

Office

7

133,850,159.01

20.52%

24

3.9593

1.966645

Florida

6

162,797,643.55

24.96%

24

4.3396

1.757909

Retail

14

254,511,012.77

39.02%

23

4.1942

1.582403

Georgia

10

60,969,903.86

9.35%

19

4.5912

2.034933

Totals

55

652,204,969.66

100.00%

21

4.3903

1.791641

Illinois

1

70,284,430.80

10.78%

24

3.9900

1.708100

Indiana

2

10,417,885.83

1.60%

20

5.0657

2.105355

Nevada

1

14,197,273.26

2.18%

24

4.3300

1.640400

New York

2

69,638,098.70

10.68%

22

3.3842

2.742822

North Carolina

1

2,855,762.72

0.44%

24

4.4310

1.663900

Pennsylvania

1

23,753,981.09

3.64%

25

4.3900

1.762600

Texas

8

26,506,576.77

4.06%

16

4.8204

2.300057

Utah

1

11,021,576.21

1.69%

25

4.2000

(0.337100)

Virginia

1

10,388,957.63

1.59%

24

5.4300

1.156700

Totals

55

652,204,969.66

100.00%

21

4.3903

1.791641

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

14

135,604,798.24

20.79%

17

4.6873

NAP

Defeased

14

135,604,798.24

20.79%

17

4.6873

NAP

3.9999% or less

4

228,210,299.69

34.99%

23

3.7241

1.875323

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.0000% to 4.2499%

1

11,021,576.21

1.69%

25

4.2000

(0.337100)

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.2500% to 4.4999%

4

48,830,872.46

7.49%

24

4.3848

1.704867

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.5000% to 4.7499%

8

93,852,809.24

14.39%

22

4.6545

2.295789

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.7500% to 4.9999%

8

62,633,453.43

9.60%

19

4.8326

1.653562

49 months or greater

36

516,600,171.42

79.21%

22

4.3124

1.862724

5.0000% or greater

11

72,051,160.39

11.05%

23

5.2462

1.884024

Totals

50

652,204,969.66

100.00%

21

4.3903

1.791641

Totals

50

652,204,969.66

100.00%

21

4.3903

1.791641

(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

14

135,604,798.24

20.79%

17

4.6873

NAP

Defeased

14

135,604,798.24

20.79%

17

4.6873

NAP

60 months or less

36

516,600,171.42

79.21%

22

4.3124

1.862724

Interest Only

1

50,000,000.00

7.67%

23

2.8595

3.075500

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

35

466,600,171.42

71.54%

22

4.4681

1.732765

Totals

50

652,204,969.66

100.00%

21

4.3903

1.791641

301 months to 330 months

0

0.00

0.00%

0

0.0000

0.000000

331 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

50

652,204,969.66

100.00%

21

4.3903

1.791641

(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

14

135,604,798.24

20.79%

17

4.6873

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

36

516,600,171.42

79.21%

22

4.3124

1.862724

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

50

652,204,969.66

100.00%

21

4.3903

1.791641

(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

306571004

RT

Estero

FL

Actual/360

3.953%

292,432.58

182,277.09

0.01

N/A

10/01/26

--

88,772,855.36

88,590,578.27

10/01/24

2

306711001

RT

Gurnee

IL

Actual/360

3.990%

233,695.73

0.00

0.00

N/A

10/01/26

--

70,284,431.06

70,284,431.06

10/01/24

3

306531003

OF

New York

NY

Actual/360

2.860%

119,145.83

0.00

0.00

N/A

09/01/26

--

50,000,000.00

50,000,000.00

10/01/24

4

306891001

LO

Tampa

FL

Actual/360

4.685%

93,318.24

76,597.29

0.00

N/A

07/01/26

--

23,902,217.06

23,825,619.77

10/01/24

5

306891005

OF

Fort Lauderdale

FL

Actual/360

4.560%

102,003.29

47,246.77

0.00

N/A

10/06/26

--

26,842,971.48

26,795,724.71

10/06/24

6

306891006

OF

Monroeville

PA

Actual/360

4.390%

87,120.90

60,389.07

0.00

N/A

11/06/26

--

23,814,370.16

23,753,981.09

09/06/24

7

301741143

RT

Columbus

GA

Actual/360

3.944%

63,770.23

67,417.19

0.00

N/A

12/06/25

--

19,402,707.55

19,335,290.36

10/06/24

8

306891008

RT

Spanish Fort

AL

Actual/360

4.780%

86,394.54

39,235.17

0.00

N/A

11/06/26

--

21,689,005.50

21,649,770.33

10/06/24

9

306891009

MU

Monsey

NY

Actual/360

4.720%

77,408.99

42,154.35

0.00

N/A

07/06/26

--

19,680,252.91

19,638,098.56

10/06/24

10

306891010

MF

Watertown

NY

Actual/360

4.540%

66,767.32

41,561.67

0.00

N/A

07/06/25

04/06/25

17,647,750.79

17,606,189.12

10/06/24

11

306891011

RT

Miami

FL

Actual/360

4.400%

67,675.58

33,478.12

0.00

N/A

05/06/26

--

18,456,977.46

18,423,499.34

10/06/24

12

306891012

OF

Roswell

GA

Actual/360

4.300%

59,368.03

32,183.19

0.00

N/A

08/06/26

--

16,567,823.47

16,535,640.28

10/06/24

13

306891013

MF

San Marcos

TX

Actual/360

4.852%

62,607.86

28,967.14

0.00

N/A

12/06/25

--

15,484,219.65

15,455,252.51

10/06/24

14

306891014

RT

Las Vegas

NV

Actual/360

4.330%

51,342.50

31,595.48

0.00

N/A

10/06/26

--

14,228,868.60

14,197,273.12

10/06/24

15

306891015

MF

College Park

GA

Actual/360

4.720%

54,175.59

28,998.91

0.00

N/A

10/06/26

--

13,773,456.12

13,744,457.21

10/06/24

17

306891017

LO

Plantation

FL

Actual/360

5.250%

45,155.34

30,349.87

0.00

N/A

11/06/26

--

10,321,221.18

10,290,871.31

10/06/24

18

306891018

RT

Long Beach

CA

Actual/360

5.250%

45,113.98

20,046.06

0.00

N/A

11/06/26

--

10,311,767.32

10,291,721.26

10/06/24

19

301741155

MF

Norcross

GA

Actual/360

5.347%

46,811.69

17,942.63

0.00

N/A

06/06/26

--

10,505,708.45

10,487,765.82

10/06/24

20

306891020

OF

Salt Lake City

UT

Actual/360

4.200%

38,638.82

18,087.18

0.00

N/A

11/01/26

--

11,039,663.39

11,021,576.21

10/01/24

21

306891021

OF

Virginia Beach

VA

Actual/360

5.430%

47,087.59

17,140.57

0.00

N/A

10/06/26

--

10,406,098.20

10,388,957.63

10/06/24

22

623100250

MF

Houston

TX

Actual/360

4.801%

38,789.39

21,554.08

0.00

N/A

11/06/25

--

9,695,326.94

9,673,772.86

10/06/24

23

306891023

OF

Lakeland

FL

Actual/360

5.190%

42,514.95

17,819.31

0.00

N/A

12/06/25

--

9,830,046.70

9,812,227.39

10/06/24

24

301741158

MF

Port St. Lucie

FL

Actual/360

5.233%

40,484.87

14,630.25

0.00

N/A

11/01/26

--

9,283,745.53

9,269,115.28

10/01/24

25

306891025

OF

King Of Prussia

PA

Actual/360

4.610%

32,489.03

16,782.22

0.00

N/A

11/06/26

08/06/26

8,457,013.16

8,440,230.94

10/06/24

26

623100244

RT

Palmdale

CA

Actual/360

4.799%

33,372.45

16,202.71

0.00

N/A

10/06/25

--

8,344,851.32

8,328,648.61

10/06/24

27

623100279

MF

Dallas

TX

Actual/360

4.600%

29,686.00

16,964.64

0.00

N/A

06/06/26

--

7,744,173.68

7,727,209.04

10/06/24

28

306891028

RT

Douglasville

GA

Actual/360

4.450%

29,812.69

15,522.00

0.00

N/A

08/06/26

--

8,039,377.53

8,023,855.53

10/06/24

29

306891029

LO

Indianapolis

IN

Actual/360

5.100%

30,935.39

22,203.45

0.00

N/A

08/06/26

--

7,278,916.14

7,256,712.69

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

30

306891030

MF

Houston

TX

Actual/360

4.620%

29,189.23

17,570.24

0.00

N/A

08/06/25

--

7,581,618.05

7,564,047.81

10/06/24

31

306891031

LO

Columbus

IN

Actual/360

4.560%

26,285.19

24,605.98

0.00

N/A

06/06/25

--

6,917,155.19

6,892,549.21

10/06/24

32

302891032

OF

Bridgeport

CT

Actual/360

4.810%

30,145.91

15,552.58

0.00

N/A

11/06/26

--

7,520,809.93

7,505,257.35

11/06/22

33

623100268

MF

Houston

TX

Actual/360

4.995%

24,214.02

10,793.65

0.00

N/A

10/06/25

--

5,817,182.28

5,806,388.63

10/06/24

34

306891034

MH

Humble

TX

Actual/360

4.860%

22,785.59

11,553.79

0.00

N/A

11/06/26

--

5,626,070.93

5,614,517.14

10/06/24

36

306891036

RT

Various

GA

Actual/360

4.700%

20,219.31

10,898.96

0.00

N/A

10/06/26

--

5,162,375.99

5,151,477.03

10/06/24

38

306891038

OF

Fort Collins

CO

Actual/360

4.950%

18,146.25

14,427.86

0.00

N/A

12/06/25

--

4,399,089.88

4,384,662.02

10/06/24

39

306891039

MU

Hinesville

GA

Actual/360

5.000%

19,754.28

9,770.91

0.00

N/A

07/06/26

--

4,741,027.92

4,731,257.01

10/06/24

40

306891040

MF

Brookhaven

GA

Actual/360

4.720%

17,907.16

9,644.39

0.00

N/A

09/06/26

--

4,552,668.69

4,543,024.30

10/06/24

41

306891041

MF

Fort Pierce

FL

Actual/360

4.950%

16,657.41

12,426.62

0.00

N/A

09/06/26

--

4,038,160.76

4,025,734.14

10/06/24

42

623100272

MF

Houston

TX

Actual/360

5.040%

17,216.36

8,668.55

0.00

N/A

02/06/26

11/06/25

4,099,133.82

4,090,465.27

10/06/24

43

306891043

MF

Houston

TX

Actual/360

4.940%

16,108.18

8,483.86

0.00

N/A

12/06/25

--

3,912,918.84

3,904,434.98

10/06/24

44

306891044

MF

Brookhaven

GA

Actual/360

4.720%

13,176.97

7,096.81

0.00

N/A

09/06/26

--

3,350,077.23

3,342,980.42

10/06/24

45

623100266

RT

Indianapolis

IN

Actual/360

4.987%

13,172.02

8,289.32

0.00

N/A

01/06/26

--

3,169,462.46

3,161,173.14

10/06/24

46

301741154

MF

Lake City

FL

Actual/360

5.450%

12,947.30

8,441.38

0.00

N/A

07/01/26

05/01/26

2,850,781.75

2,842,340.37

10/01/24

47

306891047

LO

Fort Myers

FL

Actual/360

5.420%

12,581.83

8,652.94

0.00

N/A

01/06/26

--

2,785,645.96

2,776,993.02

10/06/24

48

301741151

RT

Rocky Mount

NC

Actual/360

4.431%

10,568.05

6,268.84

0.00

N/A

10/06/26

--

2,862,031.56

2,855,762.72

10/06/24

49

306891049

MF

Brookhaven

GA

Actual/360

4.720%

11,149.74

6,005.00

0.00

N/A

09/06/26

--

2,834,680.41

2,828,675.41

10/06/24

50

301741157

LO

Conyers

GA

Actual/360

5.322%

11,242.76

9,429.93

0.00

N/A

10/06/26

--

2,535,007.63

2,525,577.70

10/06/24

51

623100271

RT

Various

TX

Actual/360

5.030%

11,093.81

5,604.54

0.00

N/A

02/06/26

--

2,646,635.72

2,641,031.18

10/06/24

52

623100264

MH

Various

TX

Actual/360

5.160%

11,031.63

5,367.65

0.00

N/A

01/06/26

--

2,565,496.36

2,560,128.71

10/06/24

53

306891053

MH

Prescott

AZ

Actual/360

5.185%

6,962.32

3,316.18

0.00

N/A

03/06/26

--

1,611,337.98

1,608,021.80

10/06/24

Totals

2,390,674.72

1,180,216.39

0.01

653,385,186.05

652,204,969.66

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

15,023,182.70

8,650,095.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

19,487,832.55

9,719,417.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

101,846,787.20

54,016,508.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

7,023,018.55

6,609,770.31

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

3,244,893.64

1,926,015.38

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

3,446,588.24

1,752,578.12

01/01/24

06/30/24

--

0.00

0.00

147,013.83

147,013.83

0.00

0.00

7

7,785,341.17

3,668,665.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

2,427,689.11

1,468,694.63

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

2,560,826.11

1,419,399.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

14

1,659,393.66

854,538.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

17

450,201.04

528,559.87

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,072,657.68

641,091.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

2,430,726.36

1,323,864.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

(46,177.37)

(17,391.34)

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,202,725.00

995,116.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,331,035.26

716,797.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

24

1,551,150.44

856,502.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

26

965,204.08

494,359.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,603,560.48

854,659.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,020,247.76

485,887.62

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,332,057.05

1,696,905.91

07/01/23

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

30

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

32

126,292.00

0.00

--

--

08/11/23

292,040.35

17,886.73

44,424.22

1,032,431.81

0.00

0.00

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

36

705,735.14

342,283.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

753,875.36

351,985.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

644,705.23

346,510.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

851,357.46

469,243.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

842,353.09

512,912.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

43

594,613.08

368,707.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

665,187.47

348,808.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

411,720.57

214,349.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

48

358,833.02

185,194.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

576,200.51

244,009.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

554,512.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

51

346,896.05

195,660.27

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

462,062.22

255,584.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

336,516.80

149,739.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

185,649,800.74

102,647,025.13

292,040.35

17,886.73

191,438.05

1,179,445.64

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

1

7,505,257.35

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.390340%

4.369240%

21

09/17/24

0

0.00

0

0.00

1

7,520,809.93

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.390687%

4.369585%

22

08/16/24

0

0.00

0

0.00

1

7,535,297.64

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.391006%

4.369902%

23

07/17/24

0

0.00

0

0.00

1

7,549,725.59

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.391323%

4.370217%

24

06/17/24

0

0.00

0

0.00

1

7,565,100.63

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.391662%

4.370554%

25

05/17/24

0

0.00

0

0.00

1

7,579,405.64

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.391973%

4.370863%

26

04/17/24

0

0.00

0

0.00

1

7,594,662.19

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.392306%

4.371195%

27

03/15/24

0

0.00

0

0.00

1

7,608,845.27

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.392613%

4.371499%

28

02/16/24

0

0.00

0

0.00

1

7,624,999.01

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.392965%

4.371850%

29

01/18/24

0

0.00

0

0.00

1

7,639,056.95

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.393266%

4.372149%

30

12/15/23

0

0.00

0

0.00

1

7,653,056.90

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.393565%

4.372446%

31

11/17/23

0

0.00

0

0.00

1

7,668,019.41

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.393885%

4.372764%

32

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

6

306891006

09/06/24

0

B

147,013.83

147,013.83

0.00

23,814,370.16

32

302891032

11/06/22

22

6

44,424.22

1,032,431.81

20,112.67

7,837,970.25

12/16/21

2

Totals

191,438.05

1,179,445.64

20,112.67

31,652,340.41

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

17,606,189

17,606,189

0

0

7 - 12 Months

28,591,634

28,591,634

0

0

13 - 24 Months

506,610,336

506,610,336

0

0

25 - 36 Months

99,396,810

91,891,553

7,505,257

0

37 - 48 Months

0

0

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

652,204,970

644,699,712

0

0

7,505,257

0

Sep-24

653,385,186

645,864,376

0

0

7,520,810

0

Aug-24

654,493,106

646,957,808

0

0

7,535,298

0

Jul-24

655,596,674

648,046,948

0

0

7,549,726

0

Jun-24

656,763,994

649,198,893

0

0

7,565,101

0

May-24

657,858,640

650,279,235

0

0

7,579,406

0

Apr-24

659,017,360

651,422,698

0

0

7,594,662

0

Mar-24

660,103,154

652,494,309

0

0

7,608,845

0

Feb-24

661,322,012

653,697,013

0

0

7,624,999

0

Jan-24

662,398,751

654,759,694

0

0

7,639,057

0

Dec-23

663,471,261

655,818,204

0

0

7,653,057

0

Nov-23

664,608,641

656,940,621

0

0

7,668,019

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

32

302891032

7,505,257.35

7,837,970.25

8,500,000.00

01/20/23

(24,332.00)

(0.04430)

12/31/23

11/06/26

264

Totals

7,505,257.35

7,837,970.25

8,500,000.00

(24,332.00)

© 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

32

302891032

OF

CT

12/16/21

2

Loan transferred for Imminent Monetary Default and Borrower informed Lender they are no longer willing to contribute additional capital to the Property and wish to transition the Property to the Lender. A PNL was executed and Special Servicer

engaged legal counsel. On 9/26/2022 the collateral was placed into receivership. The Receiver is in the final stages of the sale of the collateral with assumable financing. PSA with Receiver and Buyer has been signed and court approval has

been obtained. Pen ding Lender approval.

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

2

306711001

0.00

3.99000%

0.00

3.99000%

10

12/31/21

05/01/20

--

2

306711001

0.00

3.99000%

0.00

3.99000%

10

12/31/20

05/01/20

02/11/21

4

306891001

0.00

4.68500%

0.00

4.68500%

10

06/01/20

06/01/20

06/11/20

4

306891001

0.00

4.68500%

0.00

4.68500%

10

06/11/20

06/01/20

06/01/20

10

306891010

19,424,416.09

4.54000%

19,424,416.09

4.54000%

8

09/22/20

09/22/20

11/12/20

10

306891010

0.00

4.54000%

0.00

4.54000%

8

11/12/20

09/22/20

09/22/20

17

306891017

0.00

5.25000%

0.00

5.25000%

9

12/21/22

12/27/22

--

45

623100266

0.00

4.98710%

0.00

4.98710%

10

06/02/20

06/06/20

06/11/20

45

623100266

0.00

4.98710%

0.00

4.98710%

10

06/11/20

06/06/20

06/02/20

Totals

19,424,416.09

19,424,416.09

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

37

306891037 09/17/19

5,754,183.16

7,300,000.00

7,812,046.83

1,232,801.45

7,812,046.83

6,579,245.38

0.00

0.00

423,973.50

(423,973.50)

7.06%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

5,754,183.16

7,300,000.00

7,812,046.83

1,232,801.45

7,812,046.83

6,579,245.38

0.00

0.00

423,973.50

(423,973.50)

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

37

306891037

12/15/23

0.00

0.00

(423,973.50)

0.00

(3,072.96)

0.00

0.00

0.00

0.00

12/17/21

0.00

0.00

(420,900.54)

0.00

(347.88)

0.00

0.00

0.00

05/15/20

0.00

0.00

(420,900.54)

0.00

(278,363.75)

0.00

0.00

0.00

09/25/19

0.00

0.00

0.00

0.00

(134,909.05)

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

(423,973.50)

0.00

(416,693.64)

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)

17

0.00

0.00

0.00

0.00

755.05

0.00

0.00

0.00

0.00

0.00

0.00

0.00

32

0.00

0.00

5,000.00

0.00

0.00

1,171.80

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

0.00

0.00

350.08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

51

0.00

0.00

0.00

0.00

166.98

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

5,000.00

0.00

1,272.11

1,171.80

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

7,443.91

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27