Benchmark 2018-B5 Mortgage Trust

10/30/2024 | Press release | Distributed by Public on 10/30/2024 12:12

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Benchmark 2018-B5 Mortgage Trust

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2018-B5

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail

3

Kunal Singh

(212) 834-5467

Certificate Interest Reconciliation Detail

4

383 Madison Avenue, 8th Floor | New York, NY 10179 | 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

LNR Partners, LLC

Current Mortgage Loan and Property Stratification

8-12

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

Mortgage Loan Detail (Part 1)

13-14

[email protected]

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Principal Prepayment Detail

17

Representations Reviewer

Historical Detail

18

Attention: Transaction Manager

[email protected]

Delinquency Loan Detail

19

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Specially Serviced Loan Detail - Part 1

21

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

22

[email protected]

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]

Historical Bond / Collateral Loss Reconciliation Detail

25

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

Interest Shortfall Detail - Collateral Level

26

Directing Certificateholder

LD II Sub II, LLC

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

08160BAA2

3.257800%

22,312,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

08160BAB0

4.076500%

195,734,000.00

127,699,999.77

0.00

433,807.54

0.00

0.00

433,807.54

127,699,999.77

33.17%

30.00%

A-3

08160BAC8

3.943600%

195,000,000.00

195,000,000.00

0.00

640,835.00

0.00

0.00

640,835.00

195,000,000.00

33.17%

30.00%

A-4

08160BAD6

4.207600%

280,117,000.00

280,117,000.00

0.00

982,183.57

0.00

0.00

982,183.57

280,117,000.00

33.17%

30.00%

A-SB

08160BAE4

4.158300%

34,230,000.00

25,805,291.12

648,160.64

89,421.79

0.00

0.00

737,582.43

25,157,130.48

33.17%

30.00%

A-S

08160BAH7

4.418900%

106,511,000.00

106,511,000.00

0.00

392,217.88

0.00

0.00

392,217.88

106,511,000.00

21.84%

19.75%

B

08160BAJ3

4.569700%

44,163,000.00

44,163,000.00

0.00

168,176.38

0.00

0.00

168,176.38

44,163,000.00

17.14%

15.50%

C

08160BAK0

4.598195%

42,864,000.00

42,864,000.00

0.00

164,247.54

0.00

0.00

164,247.54

42,864,000.00

12.58%

11.37%

D

08160BAL8

3.098195%

18,964,000.00

18,964,000.00

0.00

48,961.81

0.00

0.00

48,961.81

18,964,000.00

10.56%

9.55%

E-RR

08160BAR5

4.598195%

31,694,000.00

31,694,000.00

0.00

121,446.00

0.00

0.00

121,446.00

31,694,000.00

7.19%

6.50%

F-RR

08160BAT1

4.598195%

19,483,000.00

19,483,000.00

0.00

74,655.53

0.00

0.00

74,655.53

19,483,000.00

5.11%

4.63%

G-RR

08160BAV6

4.598195%

10,392,000.00

10,392,000.00

0.00

39,820.37

0.00

0.00

39,820.37

10,392,000.00

4.01%

3.62%

NR-RR*

08160BAX2

4.598195%

37,668,160.00

37,668,160.00

0.00

134,839.10

0.00

0.00

134,839.10

37,668,160.00

0.00%

0.00%

R

08160BBA1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

08160BAZ7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,039,132,160.00

940,361,450.89

648,160.64

3,290,612.51

0.00

0.00

3,938,773.15

939,713,290.25

X-A

08160BAF1

0.454513%

833,904,000.00

735,133,290.89

0.00

278,439.57

0.00

0.00

278,439.57

734,485,130.25

X-B

08160BAG9

0.028495%

44,163,000.00

44,163,000.00

0.00

1,048.70

0.00

0.00

1,048.70

44,163,000.00

X-D

08160BAN4

1.500000%

18,964,000.00

18,964,000.00

0.00

23,705.00

0.00

0.00

23,705.00

18,964,000.00

Notional SubTotal

897,031,000.00

798,260,290.89

0.00

303,193.27

0.00

0.00

303,193.27

797,612,130.25

Deal Distribution Total

648,160.64

3,593,805.78

0.00

0.00

4,241,966.42

*

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

08160BAA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

08160BAB0

652.41603283

0.00000000

2.21631163

0.00000000

0.00000000

0.00000000

0.00000000

2.21631163

652.41603283

A-3

08160BAC8

1,000.00000000

0.00000000

3.28633333

0.00000000

0.00000000

0.00000000

0.00000000

3.28633333

1,000.00000000

A-4

08160BAD6

1,000.00000000

0.00000000

3.50633332

0.00000000

0.00000000

0.00000000

0.00000000

3.50633332

1,000.00000000

A-SB

08160BAE4

753.87937832

18.93545545

2.61238066

0.00000000

0.00000000

0.00000000

0.00000000

21.54783611

734.94392287

A-S

08160BAH7

1,000.00000000

0.00000000

3.68241665

0.00000000

0.00000000

0.00000000

0.00000000

3.68241665

1,000.00000000

B

08160BAJ3

1,000.00000000

0.00000000

3.80808324

0.00000000

0.00000000

0.00000000

0.00000000

3.80808324

1,000.00000000

C

08160BAK0

1,000.00000000

0.00000000

3.83182951

0.00000000

0.00000000

0.00000000

0.00000000

3.83182951

1,000.00000000

D

08160BAL8

1,000.00000000

0.00000000

2.58182926

0.00000000

0.00000000

0.00000000

0.00000000

2.58182926

1,000.00000000

E-RR

08160BAR5

1,000.00000000

0.00000000

3.83182937

0.00000000

0.00000000

0.00000000

0.00000000

3.83182937

1,000.00000000

F-RR

08160BAT1

1,000.00000000

0.00000000

3.83182929

0.00000000

0.00000000

0.00000000

0.00000000

3.83182929

1,000.00000000

G-RR

08160BAV6

1,000.00000000

0.00000000

3.83182929

0.00000000

0.00000000

0.00000000

0.00000000

3.83182929

1,000.00000000

NR-RR

08160BAX2

1,000.00000000

0.00000000

3.57965720

0.25217213

2.38568011

0.00000000

0.00000000

3.57965720

1,000.00000000

R

08160BBA1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

08160BAZ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

08160BAF1

881.55625934

0.00000000

0.33389883

0.00000000

0.00000000

0.00000000

0.00000000

0.33389883

880.77899884

X-B

08160BAG9

1,000.00000000

0.00000000

0.02374612

0.00000000

0.00000000

0.00000000

0.00000000

0.02374612

1,000.00000000

X-D

08160BAN4

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

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

09/01/24 - 09/30/24

30

0.00

433,807.54

0.00

433,807.54

0.00

0.00

0.00

433,807.54

0.00

A-3

09/01/24 - 09/30/24

30

0.00

640,835.00

0.00

640,835.00

0.00

0.00

0.00

640,835.00

0.00

A-4

09/01/24 - 09/30/24

30

0.00

982,183.57

0.00

982,183.57

0.00

0.00

0.00

982,183.57

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

89,421.79

0.00

89,421.79

0.00

0.00

0.00

89,421.79

0.00

X-A

09/01/24 - 09/30/24

30

0.00

278,439.57

0.00

278,439.57

0.00

0.00

0.00

278,439.57

0.00

X-B

09/01/24 - 09/30/24

30

0.00

1,048.70

0.00

1,048.70

0.00

0.00

0.00

1,048.70

0.00

X-D

09/01/24 - 09/30/24

30

0.00

23,705.00

0.00

23,705.00

0.00

0.00

0.00

23,705.00

0.00

A-S

09/01/24 - 09/30/24

30

0.00

392,217.88

0.00

392,217.88

0.00

0.00

0.00

392,217.88

0.00

B

09/01/24 - 09/30/24

30

0.00

168,176.38

0.00

168,176.38

0.00

0.00

0.00

168,176.38

0.00

C

09/01/24 - 09/30/24

30

0.00

164,247.54

0.00

164,247.54

0.00

0.00

0.00

164,247.54

0.00

D

09/01/24 - 09/30/24

30

0.00

48,961.81

0.00

48,961.81

0.00

0.00

0.00

48,961.81

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

121,446.00

0.00

121,446.00

0.00

0.00

0.00

121,446.00

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

74,655.53

0.00

74,655.53

0.00

0.00

0.00

74,655.53

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

39,820.37

0.00

39,820.37

0.00

0.00

0.00

39,820.37

0.00

NR-RR

09/01/24 - 09/30/24

30

80,058.55

144,337.96

0.00

144,337.96

9,498.86

0.00

0.00

134,839.10

89,864.18

Totals

80,058.55

3,603,304.64

0.00

3,603,304.64

9,498.86

0.00

0.00

3,593,805.78

89,864.18

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

4,241,966.42

(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

3,617,215.58

Master Servicing Fee

6,590.35

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,038.71

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

391.82

ARD Interest

0.00

Operating Advisor Fee

1,364.92

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

235.09

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,617,215.58

Total Fees

13,910.89

Principal

Expenses/Reimbursements

Scheduled Principal

648,160.64

Reimbursement for Interest on Advances

99.17

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

6,578.20

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)

2,821.49

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

648,160.64

Total Expenses/Reimbursements

9,498.86

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,593,805.78

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

648,160.64

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,241,966.42

Total Funds Collected

4,265,376.22

Total Funds Distributed

4,265,376.17

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

940,361,451.65

940,361,451.65

Beginning Certificate Balance

940,361,450.89

(-) Scheduled Principal Collections

648,160.64

648,160.64

(-) Principal Distributions

648,160.64

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

939,713,291.01

939,713,291.01

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

940,375,058.00

940,375,058.00

Ending Certificate Balance

939,713,290.25

Ending Actual Collateral Balance

939,713,291.00

939,713,291.00

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.76)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.76)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.60%

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

4

12,912,063.20

1.37%

45

5.0948

NAP

Defeased

4

12,912,063.20

1.37%

45

5.0948

NAP

9,999,999 or less

20

138,485,693.82

14.74%

45

4.9726

1.696683

1.49 or less

17

378,222,601.15

40.25%

37

4.9355

1.150013

10,000,000 to 19,999,999

11

143,036,434.64

15.22%

45

4.9137

1.678025

1.50 to 1.74

9

77,694,253.01

8.27%

45

4.9564

1.689148

20,000,000 to 24,999,999

4

86,563,449.60

9.21%

42

4.7778

1.837594

1.75 to 1.99

5

58,507,660.94

6.23%

45

4.9915

1.856143

25,000,000 to 49,999,999

10

335,340,649.75

35.69%

37

4.5026

1.812876

2.00 to 2.24

7

154,963,910.40

16.49%

44

4.3902

2.119308

50,000,000 or greater

4

223,375,000.00

23.77%

18

4.2831

2.689265

2.25 or greater

11

257,412,802.31

27.39%

22

4.0694

3.261246

Totals

53

939,713,291.01

100.00%

35

4.6157

1.981803

Totals

53

939,713,291.01

100.00%

35

4.6157

1.981803

(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

4

12,912,063.20

1.37%

45

5.0948

NAP

Defeased

4

12,912,063.20

1.37%

45

5.0948

NAP

Alabama

2

9,410,489.29

1.00%

45

4.9499

1.969882

Industrial

2

12,008,661.64

1.28%

45

4.7950

2.285000

Arizona

14

6,473,828.13

0.69%

(15)

5.3720

1.306800

Lodging

9

114,394,987.02

12.17%

44

4.9452

1.260956

Arkansas

1

6,609,574.53

0.70%

46

5.1500

1.669300

Multi-Family

10

125,507,332.11

13.36%

44

4.8734

1.787549

California

5

126,772,053.97

13.49%

19

3.5876

3.823436

Office

96

286,302,737.72

30.47%

17

4.2709

2.578233

Colorado

1

8,865,315.75

0.94%

45

4.9760

0.162300

Other

59

13,623,437.50

1.45%

(15)

5.3720

1.306800

Connecticut

2

22,400,000.00

2.38%

45

4.9500

1.773843

Retail

26

328,571,377.31

34.97%

45

4.5741

1.789619

Florida

47

125,914,297.10

13.40%

37

4.3440

2.054314

Self Storage

10

46,392,694.52

4.94%

45

5.1272

1.888229

Georgia

11

88,480,406.39

9.42%

45

5.1228

1.377208

Totals

216

939,713,291.01

100.00%

35

4.6157

1.981803

Illinois

4

89,830,433.51

9.56%

14

4.7152

1.970140

Kansas

1

25,000,000.00

2.66%

45

4.7000

2.338100

Maryland

1

10,610,000.00

1.13%

45

4.5570

2.293700

Michigan

5

60,990,942.15

6.49%

45

4.8249

2.020992

Minnesota

19

6,489,843.75

0.69%

(15)

5.3720

1.306800

Montana

1

6,859,442.95

0.73%

45

5.0900

1.745100

New Jersey

1

4,050,000.00

0.43%

46

5.1040

1.694400

New York

16

198,475,000.00

21.12%

46

4.6565

1.357908

North Carolina

1

12,393,389.37

1.32%

45

4.9960

1.488300

Oklahoma

1

25,647,633.03

2.73%

45

4.8500

1.417900

Pennsylvania

69

20,126,562.50

2.14%

(15)

5.3720

1.306800

Tennessee

3

15,592,846.18

1.66%

45

4.8030

2.052450

Texas

3

14,649,254.71

1.56%

45

4.9696

1.884941

Virginia

2

9,201,397.07

0.98%

45

5.3665

1.913072

Washington

2

31,958,517.43

3.40%

42

4.8942

1.407934

Totals

216

939,713,291.01

100.00%

35

4.6157

1.981803

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

4

12,912,063.20

1.37%

45

5.0948

NAP

Defeased

4

12,912,063.20

1.37%

45

5.0948

NAP

3.99999% or less

2

91,000,000.00

9.68%

9

3.1084

4.773187

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.00000% to 4.49999%

5

180,865,399.13

19.25%

45

4.2209

1.848927

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.50000% to 4.99999%

30

491,555,430.88

52.31%

39

4.8104

1.656580

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.00000% or greater

12

163,380,397.80

17.39%

27

5.2687

1.589122

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

53

939,713,291.01

100.00%

35

4.6157

1.981803

49 months or greater

49

926,801,227.81

98.63%

35

4.6091

1.988235

Totals

53

939,713,291.01

100.00%

35

4.6157

1.981803

(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

4

12,912,063.20

1.37%

45

5.0948

NAP

Defeased

4

12,912,063.20

1.37%

45

5.0948

NAP

84 months or less

49

926,801,227.81

98.63%

35

4.6091

1.988235

Interest Only

22

590,261,000.00

62.81%

30

4.4117

2.233399

85 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

27

336,540,227.81

35.81%

45

4.9551

1.558241

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

53

939,713,291.01

100.00%

35

4.6157

1.981803

Totals

53

939,713,291.01

100.00%

35

4.6157

1.981803

(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

4

12,912,063.20

1.37%

45

5.0948

NAP

No outstanding loans in this group

Underwriter's Information

1

38,000,000.00

4.04%

45

4.1212

2.580000

12 months or less

48

888,801,227.81

94.58%

35

4.6299

1.962935

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

53

939,713,291.01

100.00%

35

4.6157

1.981803

(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

310731002

RT

Aventura

FL

Actual/360

4.121%

223,234.38

0.00

0.00

N/A

07/01/28

--

65,000,000.00

65,000,000.00

10/01/24

1A

310731007

Actual/360

4.121%

130,506.25

0.00

0.00

N/A

07/01/28

--

38,000,000.00

38,000,000.00

10/01/24

2

304102073

RT

Various

Various

Actual/360

4.980%

238,106.25

0.00

0.00

N/A

08/06/28

--

57,375,000.00

57,375,000.00

10/06/24

3

320261003

OF

San Jose

CA

Actual/360

2.638%

112,101.56

0.00

0.00

N/A

06/06/23

03/31/26

51,000,000.00

51,000,000.00

10/06/24

4

320261004

VariousVarious

Various

Actual/360

5.372%

223,833.33

0.00

0.00

N/A

07/01/23

07/01/25

50,000,000.00

50,000,000.00

10/01/24

6

320261006

RT

New York

NY

Actual/360

4.640%

168,200.00

0.00

0.00

N/A

08/01/28

--

43,500,000.00

43,500,000.00

10/01/24

7

320261007

OF

Chicago

IL

Actual/360

4.627%

165,815.17

0.00

0.00

N/A

07/01/23

07/01/26

43,000,000.00

43,000,000.00

10/01/24

8

656120813

OF

San Francisco

CA

Actual/360

3.709%

123,620.00

0.00

0.00

04/06/28

04/06/31

--

40,000,000.00

40,000,000.00

10/06/24

9

304102065

RT

Levittown

NY

Actual/360

4.355%

145,166.67

0.00

0.00

N/A

07/06/28

--

40,000,000.00

40,000,000.00

10/06/24

10

320261010

LO

Kennesaw

GA

Actual/360

5.330%

128,908.60

49,385.51

0.00

N/A

07/01/28

--

29,022,574.33

28,973,188.82

10/01/24

11

304102064

LO

Various

GA

Actual/360

4.830%

101,937.48

106,254.78

0.00

N/A

07/06/28

--

25,326,082.68

25,219,827.90

10/06/24

12

656120840

OF

Tulsa

OK

Actual/360

4.850%

103,937.36

68,827.86

0.00

N/A

07/06/28

--

25,716,460.89

25,647,633.03

10/06/24

13

304102072

OF

New York

NY

Actual/360

4.300%

93,166.67

0.00

0.00

N/A

07/06/28

--

26,000,000.00

26,000,000.00

10/06/24

14

320261014

OF

Overland Park

KS

Actual/360

4.700%

97,916.67

0.00

0.00

N/A

07/01/28

--

25,000,000.00

25,000,000.00

10/01/24

15

304102068

MF

Royal Oak

MI

Actual/360

4.800%

93,873.35

31,364.27

0.00

N/A

07/06/28

--

23,468,337.73

23,436,973.46

10/06/24

16

320261016

MF

Tumwater

WA

Actual/360

4.896%

90,830.48

29,854.54

0.00

N/A

03/06/28

--

22,262,371.97

22,232,517.43

10/06/24

17

304102067

MF

Sterling Heights

MI

Actual/360

4.800%

83,687.68

27,961.11

0.00

N/A

07/06/28

--

20,921,919.82

20,893,958.71

10/06/24

18

309640010

LO

Chicago

IL

Actual/360

4.597%

76,616.67

0.00

0.00

N/A

11/01/27

--

20,000,000.00

20,000,000.00

10/01/24

19

304102265

OF

Westchester

IL

Actual/360

4.860%

69,046.44

31,330.20

0.00

N/A

06/06/28

--

17,048,502.53

17,017,172.33

10/06/24

20

320261020

SS

Various

Various

Actual/360

5.270%

68,829.07

21,935.60

0.00

N/A

07/06/28

--

15,672,653.37

15,650,717.77

10/06/24

22

656120830

OF

Greenwich

CT

Actual/360

4.938%

65,840.00

0.00

0.00

N/A

07/06/28

--

16,000,000.00

16,000,000.00

10/06/24

23

304102078

MF

New York

NY

Actual/360

4.780%

32,822.67

0.00

0.00

N/A

08/06/28

--

8,240,000.00

8,240,000.00

10/06/24

24

304102076

MF

New York

NY

Actual/360

4.780%

24,298.33

0.00

0.00

N/A

08/06/28

--

6,100,000.00

6,100,000.00

10/06/24

25

656120824

RT

Sacramento

CA

Actual/360

4.977%

54,048.94

21,980.25

0.00

N/A

06/06/28

--

13,031,691.92

13,009,711.67

10/06/24

26

304102077

MF

New York

NY

Actual/360

4.780%

30,751.33

0.00

0.00

N/A

08/06/28

--

7,720,000.00

7,720,000.00

10/06/24

27

304102075

MF

New York

NY

Actual/360

4.780%

25,652.67

0.00

0.00

N/A

08/06/28

--

6,440,000.00

6,440,000.00

10/06/24

28

304102080

LO

Sacramento

CA

Actual/360

4.460%

44,223.41

33,275.62

0.00

N/A

07/06/28

--

11,898,674.75

11,865,399.13

10/06/24

29

320261029

LO

Charlotte

NC

Actual/360

4.996%

51,684.22

20,753.70

0.00

N/A

07/01/28

--

12,414,143.07

12,393,389.37

10/01/24

© 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

320261030

IN

Nashville

TN

Actual/360

4.795%

48,073.28

22,191.38

0.00

N/A

07/06/28

--

12,030,853.02

12,008,661.64

10/06/24

31

320261031

MF

College Park

GA

Actual/360

5.235%

56,712.50

0.00

0.00

N/A

06/06/28

--

13,000,000.00

13,000,000.00

10/06/24

32

320261032

RT

Sacramento

CA

Actual/360

4.980%

45,288.87

16,037.33

0.00

N/A

07/06/28

--

10,912,980.50

10,896,943.17

10/06/24

33

304102066

MF

Livonia

MI

Actual/360

4.800%

42,394.42

14,164.51

0.00

N/A

07/06/28

--

10,598,604.07

10,584,439.56

10/06/24

34

320261034

RT

Windsor Mill

MD

Actual/360

4.557%

40,291.48

0.00

0.00

N/A

07/01/28

--

10,610,000.00

10,610,000.00

10/01/24

35

656120826

RT

Aurora

IL

Actual/360

5.090%

41,677.47

12,469.30

0.00

N/A

07/06/28

--

9,825,730.48

9,813,261.18

10/06/24

36

304102049

SS

Federal Way

WA

Actual/360

4.890%

39,633.45

0.00

0.00

N/A

06/06/28

--

9,726,000.00

9,726,000.00

10/06/24

37

320261037

LO

Wheat Ridge

CO

Actual/360

4.976%

36,823.26

14,892.11

0.00

N/A

07/01/28

--

8,880,207.86

8,865,315.75

10/01/24

38

304102081

RT

Bronx

NY

Actual/360

4.870%

38,554.17

0.00

0.00

N/A

08/06/28

--

9,500,000.00

9,500,000.00

10/06/24

39

304102050

SS

Various

Various

Actual/360

5.050%

36,469.99

12,659.23

0.00

N/A

06/06/28

--

8,666,136.74

8,653,477.51

10/06/24

40

320261040

RT

Webster

TX

Actual/360

4.990%

31,008.59

11,620.16

0.00

N/A

08/01/28

--

7,456,974.45

7,445,354.29

10/01/24

41

320261041

LO

Chesapeake

VA

Actual/360

5.450%

32,199.10

11,844.06

0.00

N/A

07/06/28

--

7,089,710.11

7,077,866.05

10/06/24

42

320261042

RT

Various

Various

Actual/360

5.088%

29,477.40

12,272.97

0.00

N/A

07/06/28

--

6,952,217.25

6,939,944.28

10/06/24

44

320261044

MF

Whitefish

MT

Actual/360

5.090%

29,137.51

9,910.64

0.00

N/A

07/06/28

--

6,869,353.59

6,859,442.95

10/06/24

45

320261045

OF

Huntsville

AL

Actual/360

4.810%

25,198.84

11,570.06

0.00

N/A

07/06/28

--

6,286,611.79

6,275,041.73

10/06/24

46

304102074

SS

Little Rock

AR

Actual/360

5.150%

28,406.46

9,405.86

0.00

N/A

08/06/28

--

6,618,980.39

6,609,574.53

10/06/24

47

304102045

SS

Various

Various

Actual/360

5.230%

25,108.75

8,165.44

0.00

N/A

06/06/28

--

5,761,090.15

5,752,924.71

10/06/24

48

320261048

MF

Macon

GA

Actual/360

5.220%

20,965.92

8,340.06

0.00

N/A

07/06/28

04/06/28

4,819,751.21

4,811,411.15

10/06/24

49

320261049

RT

Irving

TX

Actual/360

4.892%

18,889.71

7,622.32

0.00

N/A

07/01/28

--

4,633,615.65

4,625,993.33

10/01/24

50

320261050

RT

Atlanta

GA

Actual/360

4.739%

16,646.34

7,839.93

0.00

N/A

07/06/28

--

4,215,152.90

4,207,312.97

10/06/24

51

304102084

RT

Hoboken

NJ

Actual/360

5.104%

17,226.00

0.00

0.00

N/A

08/06/28

--

4,050,000.00

4,050,000.00

10/06/24

52

320261052

RT

Knoxville

TN

Actual/360

4.830%

14,445.55

4,770.98

0.00

N/A

07/01/28

--

3,588,955.52

3,584,184.54

10/01/24

53

304102057

OF

Crestwood

IL

Actual/360

5.120%

13,009.38

5,356.67

0.00

N/A

07/01/28

--

3,049,073.78

3,043,717.11

10/01/24

54

320261054

IN

Oakland

CA

Actual/360

4.760%

10,710.00

0.00

0.00

N/A

08/01/28

06/01/28

2,700,000.00

2,700,000.00

10/01/24

55

304102054

OF

Woodridge

IL

Actual/360

5.190%

10,211.49

4,104.19

0.00

N/A

07/01/28

--

2,361,039.13

2,356,934.94

10/01/24

Totals

3,617,215.58

648,160.64

0.00

940,361,451.65

939,713,291.01

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 RecentMost 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

151,859,218.60

81,242,400.82

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

4,232,048.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3

8,241,229.00

2,092,601.25

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

112,111,759.00

111,647,345.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,886,572.33

1,226,214.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

42,752,221.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8

30,814,519.80

14,519,006.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

5,343,568.44

2,023,522.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

3,914,867.00

3,370,633.57

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

1,971,089.65

1,902,273.11

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,650,975.84

1,826,784.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

909,387.00

32,026.50

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

9,395,997.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,267,415.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,079,286.42

1,025,408.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,829,988.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18

8,554,656.00

7,398,241.58

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

10,443,656.27

8,188,545.85

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

2,451,723.25

1,077,071.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,629,586.45

774,394.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

687,185.00

361,817.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

614,877.81

323,287.39

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,258,802.96

609,227.97

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

595,603.00

330,073.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

711,002.73

260,356.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,511,250.41

1,454,199.74

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,398,445.74

1,456,392.93

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

1,863,509.13

1,022,416.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

8,694.04

0.00

31

1,204,683.92

506,661.67

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,228,412.50

650,692.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,503,381.73

756,875.04

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,451,722.92

605,046.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,048,723.39

428,345.01

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

756,364.50

351,679.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

363,581.14

224,168.03

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

938,928.48

414,378.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

1,184,402.00

608,095.41

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

992,819.84

445,349.66

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

1,218,270.59

1,066,648.25

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

911,753.46

623,610.55

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

848,442.94

416,376.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

831,164.00

419,452.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

782,743.95

382,130.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

1,059,563.56

506,424.04

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

49

729,511.74

357,085.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

698,935.76

360,725.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

365,671.61

0.00

--

--

--

0.00

0.00

0.00

0.00

1,733.40

0.00

52

295,446.00

73,862.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

434,394,966.37

253,361,847.21

0.00

0.00

0.00

0.00

10,427.44

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.615727%

4.590984%

35

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.615947%

4.591194%

36

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

4.616147%

4.595922%

37

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

16,300,000.00

4.616347%

4.598482%

38

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

4.618832%

4.601011%

40

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.619024%

4.601202%

41

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.619233%

4.601408%

42

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.619423%

4.601596%

43

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.619647%

4.601817%

44

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.619835%

4.602003%

45

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.620022%

4.602188%

46

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.620225%

4.589405%

47

(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

No delinquent loans this period

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

50,000,000

50,000,000

0

0

13 - 24 Months

94,000,000

94,000,000

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

755,713,291

755,713,291

0

0

49 - 60 Months

0

0

0

0

> 60 Months

40,000,000

40,000,000

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

939,713,291

939,713,291

0

0

0

0

Sep-24

940,361,452

940,361,452

0

0

0

0

Aug-24

940,959,193

940,959,193

0

0

0

0

Jul-24

941,554,406

941,554,406

0

0

0

0

Jun-24

958,495,030

958,495,030

0

0

0

0

May-24

959,085,016

959,085,016

0

0

0

0

Apr-24

959,720,602

959,720,602

0

0

0

0

Mar-24

960,305,404

960,305,404

0

0

0

0

Feb-24

960,984,268

960,984,268

0

0

0

0

Jan-24

961,563,724

961,563,724

0

0

0

0

Dec-23

962,140,730

962,140,730

0

0

0

0

Nov-23

962,763,806

962,763,806

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

19

304102265

17,017,172.33

17,017,172.34

136,000,000.00

04/13/18

6,198,503.85

0.98760

06/30/24

06/06/28

283

37

320261037

8,865,315.75

8,865,315.75

14,400,000.00

05/01/18

100,777.87

0.16230

06/30/24

07/01/28

285

Totals

25,882,488.08

25,882,488.09

150,400,000.00

6,299,281.72

© 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

19

304102265

OF

IL

09/10/24

13

The loan transferred to Special Servicing effective 9/10/2024 for imminent non monetary default. The subject is a 1,156,393 SF suburban office complex comprised of five office buildings located in Westchester, IL, built in 1986 and renovated in

2016. As o f 7/1/2024, the subject was 67.8% leased. A site inspection is being scheduled for late October or early November. One of three pari passu loans. Files are currently under review to determine workout strategy.

37

320261037

LO

CO

07/25/24

13

Loan transferred SS on 7/23/24 for Imminent Default due to cash flow issues. The Property has performed below a 1.00x DSCR since COVID-19. Per the Borrower, InterContinental Hotels Group indicated they will not be renewing the Franchise

Agreement upon exp iration in June 2028. Additionally, the Borrower put the Property on the market to sell and only received one offer due to the anticipated flag non-renewal. The Borrower has been coming out of pocket to cover operating

expense shortfalls and nolonger want s to contribute additional capital. A proposed buyer has submitted a potential Loan assumption package and Lender is reviewing. Counsel was retained. The collateral is a 3-story, 103-key hotel located in

Wheat Ridge, CO. It was acquired in 2018 by the Spo nsor, built in 1984, renovated in 2014, and completed its latest PIP in 2023. Amenities include a pool, fitness center, and a business center.

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

4

320261004

0.00

5.37200%

0.00

5.37200%

1

07/01/23

07/01/23

--

10

320261010

31,140,781.66

5.33000%

31,105,415.09 5.33000%

10

06/29/20

07/01/20

08/11/20

41

320261041

0.00

5.45000%

0.00

5.45000%

8

07/01/20

04/06/20

--

Totals

31,140,781.66

31,105,415.09

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 NumberDist.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)

2

0.00

0.00

0.00

0.00

2,381.06

0.00

0.00

0.00

0.00

0.00

0.00

0.00

3

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(0.01)

19

0.00

0.00

3,078.20

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

37

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

38

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

99.17

0.00

0.00

0.00

41

0.00

0.00

0.00

0.00

440.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

6,578.20

0.00

2,821.49

0.00

0.00

0.00

99.17

0.00

0.00

(0.01)

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

9,498.85

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27