Wells Fargo Commercial Mortgage Trust 2017 C41

10/31/2024 | Press release | Distributed by Public on 10/31/2024 09:02

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2017-C41

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2017-C41

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

3

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

4

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

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Argentic Services Company LP

Current Mortgage Loan and Property Stratification

8-12

Andrew Hundertmark

(469) 609-2001

[email protected]

Mortgage Loan Detail (Part 1)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Operating Trust Advisor

BellOak, LLC

Principal Prepayment Detail

17

Attention: Reporting

[email protected]

Historical Detail

18

200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States

Delinquency Loan Detail

19

Asset Representations

BellOak, LLC

Reviewer

Collateral Stratification and Historical Detail

20

Attention: Reporting

[email protected]

Specially Serviced Loan Detail - Part 1

21

200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States

Specially Serviced Loan Detail - Part 2

22

Certificate Administrator

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

Bank, N.A.

Modified Loan Detail

23

Corporate Trust Services (CMBS)

[email protected];

Historical Liquidated Loan Detail

24

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

25

Trustee

Wilmington Trust, National Association

Interest Shortfall Detail - Collateral Level

26

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Supplemental Notes

27

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

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

95001AAZ9

2.279000%

30,952,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001ABA3

2.590000%

14,675,000.00

10,654,341.33

0.00

22,995.62

0.00

0.00

22,995.62

10,654,341.33

31.10%

30.00%

A-3

95001ABC9

3.210000%

215,000,000.00

215,000,000.00

0.00

575,125.00

0.00

0.00

575,125.00

215,000,000.00

31.10%

30.00%

A-SB

95001ABB1

3.390000%

44,401,000.00

26,380,989.43

883,702.48

74,526.30

0.00

0.00

958,228.78

25,497,286.95

31.10%

30.00%

A-4

95001ABD7

3.472000%

245,117,000.00

245,117,000.00

0.00

709,205.19

0.00

0.00

709,205.19

245,117,000.00

31.10%

30.00%

A-S

95001ABG0

3.785000%

69,751,000.00

69,751,000.00

0.00

220,006.28

0.00

0.00

220,006.28

69,751,000.00

21.42%

21.13%

B

95001ABH8

4.188000%

38,313,000.00

38,313,000.00

0.00

133,712.37

0.00

0.00

133,712.37

38,313,000.00

16.10%

16.25%

C

95001ABJ4

4.487511%

32,420,000.00

32,420,000.00

0.00

121,237.59

0.00

0.00

121,237.59

32,420,000.00

11.60%

12.13%

D

95001AAD8

2.600000%

12,771,000.00

12,771,000.00

0.00

27,670.50

0.00

0.00

27,670.50

12,771,000.00

9.82%

10.50%

E-RR

95001AAH9

4.487511%

22,595,000.00

22,595,000.00

0.00

84,496.09

0.00

0.00

84,496.09

22,595,000.00

6.69%

7.63%

F-RR

95001AAL0

4.487511%

13,754,000.00

13,754,000.00

0.00

51,434.36

0.00

0.00

51,434.36

13,754,000.00

4.78%

5.88%

G-RR

95001AAP1

4.487511%

12,771,000.00

12,771,000.00

0.00

47,758.34

0.00

0.00

47,758.34

12,771,000.00

3.00%

4.25%

H-RR*

95001AAS5

4.487511%

33,402,177.00

21,641,960.71

0.00

76,864.30

0.00

0.00

76,864.30

21,641,960.71

0.00%

0.00%

V

95001AAV8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95001AAX4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

785,922,177.00

721,169,291.47

883,702.48

2,145,031.94

0.00

0.00

3,028,734.42

720,285,588.99

X-A

95001ABE5

1.152070%

550,145,000.00

497,152,330.76

0.00

477,295.04

0.00

0.00

477,295.04

496,268,628.28

X-B

95001ABF2

0.430483%

140,484,000.00

140,484,000.00

0.00

50,396.68

0.00

0.00

50,396.68

140,484,000.00

X-D

95001AAA4

1.887511%

12,771,000.00

12,771,000.00

0.00

20,087.84

0.00

0.00

20,087.84

12,771,000.00

Notional SubTotal

703,400,000.00

650,407,330.76

0.00

547,779.56

0.00

0.00

547,779.56

649,523,628.28

Deal Distribution Total

883,702.48

2,692,811.50

0.00

0.00

3,576,513.98

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

95001AAZ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001ABA3

726.01985213

0.00000000

1.56699284

0.00000000

0.00000000

0.00000000

0.00000000

1.56699284

726.01985213

A-3

95001ABC9

1,000.00000000

0.00000000

2.67500000

0.00000000

0.00000000

0.00000000

0.00000000

2.67500000

1,000.00000000

A-SB

95001ABB1

594.15304678

19.90276075

1.67848247

0.00000000

0.00000000

0.00000000

0.00000000

21.58124322

574.25028603

A-4

95001ABD7

1,000.00000000

0.00000000

2.89333335

0.00000000

0.00000000

0.00000000

0.00000000

2.89333335

1,000.00000000

A-S

95001ABG0

1,000.00000000

0.00000000

3.15416668

0.00000000

0.00000000

0.00000000

0.00000000

3.15416668

1,000.00000000

B

95001ABH8

1,000.00000000

0.00000000

3.49000000

0.00000000

0.00000000

0.00000000

0.00000000

3.49000000

1,000.00000000

C

95001ABJ4

1,000.00000000

0.00000000

3.73959254

0.00000000

0.00000000

0.00000000

0.00000000

3.73959254

1,000.00000000

D

95001AAD8

1,000.00000000

0.00000000

2.16666667

0.00000000

0.00000000

0.00000000

0.00000000

2.16666667

1,000.00000000

E-RR

95001AAH9

1,000.00000000

0.00000000

3.73959239

0.00000000

0.00000000

0.00000000

0.00000000

3.73959239

1,000.00000000

F-RR

95001AAL0

1,000.00000000

0.00000000

3.73959285

0.00000000

0.00000000

0.00000000

0.00000000

3.73959285

1,000.00000000

G-RR

95001AAP1

1,000.00000000

0.00000000

3.73959283

0.00000000

0.00000000

0.00000000

0.00000000

3.73959283

1,000.00000000

H-RR

95001AAS5

647.92066427

0.00000000

2.30117636

0.12178278

14.46007606

0.00000000

0.00000000

2.30117636

647.92066427

V

95001AAV8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95001AAX4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95001ABE5

903.67508704

0.00000000

0.86758044

0.00000000

0.00000000

0.00000000

0.00000000

0.86758044

902.06877874

X-B

95001ABF2

1,000.00000000

0.00000000

0.35873608

0.00000000

0.00000000

0.00000000

0.00000000

0.35873608

1,000.00000000

X-D

95001AAA4

1,000.00000000

0.00000000

1.57292616

0.00000000

0.00000000

0.00000000

0.00000000

1.57292616

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

22,995.62

0.00

22,995.62

0.00

0.00

0.00

22,995.62

0.00

A-3

09/01/24 - 09/30/24

30

0.00

575,125.00

0.00

575,125.00

0.00

0.00

0.00

575,125.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

74,526.30

0.00

74,526.30

0.00

0.00

0.00

74,526.30

0.00

A-4

09/01/24 - 09/30/24

30

0.00

709,205.19

0.00

709,205.19

0.00

0.00

0.00

709,205.19

0.00

A-S

09/01/24 - 09/30/24

30

0.00

220,006.28

0.00

220,006.28

0.00

0.00

0.00

220,006.28

0.00

X-A

09/01/24 - 09/30/24

30

0.00

477,295.04

0.00

477,295.04

0.00

0.00

0.00

477,295.04

0.00

X-B

09/01/24 - 09/30/24

30

0.00

50,396.68

0.00

50,396.68

0.00

0.00

0.00

50,396.68

0.00

X-D

09/01/24 - 09/30/24

30

0.00

20,087.84

0.00

20,087.84

0.00

0.00

0.00

20,087.84

0.00

B

09/01/24 - 09/30/24

30

0.00

133,712.37

0.00

133,712.37

0.00

0.00

0.00

133,712.37

0.00

C

09/01/24 - 09/30/24

30

0.00

121,237.59

0.00

121,237.59

0.00

0.00

0.00

121,237.59

0.00

D

09/01/24 - 09/30/24

30

0.00

27,670.50

0.00

27,670.50

0.00

0.00

0.00

27,670.50

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

84,496.09

0.00

84,496.09

0.00

0.00

0.00

84,496.09

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

51,434.36

0.00

51,434.36

0.00

0.00

0.00

51,434.36

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

47,758.34

0.00

47,758.34

0.00

0.00

0.00

47,758.34

0.00

H-RR

09/01/24 - 09/30/24

30

477,145.88

80,932.11

0.00

80,932.11

4,067.81

0.00

0.00

76,864.30

482,998.02

Totals

477,145.88

2,696,879.31

0.00

2,696,879.31

4,067.81

0.00

0.00

2,692,811.50

482,998.02

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,576,513.98

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,709,295.20

Master Servicing Fee

6,216.56

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,878.38

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

300.49

ARD Interest

0.00

Operating Advisor Fee

556.82

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

174.28

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,709,295.20

Total Fees

12,416.54

Principal

Expenses/Reimbursements

Scheduled Principal

883,702.48

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

4,067.81

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

883,702.48

Total Expenses/Reimbursements

4,067.81

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,692,811.50

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

883,702.48

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

3,576,513.98

Total Funds Collected

3,592,997.68

Total Funds Distributed

3,592,998.33

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

721,169,291.47

721,169,291.47

Beginning Certificate Balance

721,169,291.47

(-) Scheduled Principal Collections

883,702.48

883,702.48

(-) Principal Distributions

883,702.48

(-) 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

720,285,588.99

720,285,588.99

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

721,174,977.52

721,174,977.52

Ending Certificate Balance

720,285,588.99

Ending Actual Collateral Balance

720,291,275.04

720,291,275.04

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.49%

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

57,895,945.17

8.04%

37

4.4906

NAP

Defeased

4

57,895,945.17

8.04%

37

4.4906

NAP

3,000,000 or less

3

5,100,615.34

0.71%

34

4.1846

2.575070

1.30 or less

10

186,204,128.12

25.85%

34

4.8666

0.936458

3,000,001 to 4,000,000

1

3,208,690.61

0.45%

37

5.2500

1.327300

1.31 to 1.40

1

3,208,690.61

0.45%

37

5.2500

1.327300

4,000,001 to 5,000,000

3

13,783,141.81

1.91%

35

4.7364

1.663917

1.41 to 1.50

4

66,045,098.53

9.17%

35

4.3019

1.451612

5,000,001 to 6,000,000

1

5,025,620.76

0.70%

34

4.6120

1.976200

1.51 to 1.75

8

131,254,402.92

18.22%

36

4.4521

1.656333

6,000,001 to 7,000,000

4

27,136,878.61

3.77%

36

4.2734

2.438596

1.76 to 2.00

7

67,500,857.34

9.37%

36

4.4482

1.884027

7,000,001 to 8,000,000

3

23,211,381.16

3.22%

37

4.5801

2.488884

2.01 to 2.25

4

66,673,879.81

9.26%

37

4.4686

2.110694

8,000,001 to 9,000,000

4

34,588,951.91

4.80%

36

4.0749

2.045103

2.26 to 2.50

6

75,573,400.30

10.49%

37

4.3962

2.414013

9,000,001 to 10,000,000

3

28,789,186.19

4.00%

36

4.1129

2.441016

2.51 to 2.75

1

7,500,000.00

1.04%

37

4.5100

2.663400

10,000,001 to 15,000,000

8

98,444,755.51

13.67%

36

4.4923

2.155008

2.76 to 3.00

2

20,050,000.00

2.78%

36

3.9420

2.956891

15,000,001 to 20,000,000

9

159,979,635.53

22.21%

36

4.8087

1.418483

3.01 or greater

5

38,379,186.19

5.33%

35

3.9678

3.605448

20,000,001 to 30,000,000

5

114,688,436.94

15.92%

37

4.4062

1.813732

Totals

52

720,285,588.99

100.00%

36

4.5080

1.732098

30,000,001 or greater

4

148,432,349.45

20.61%

34

4.4595

1.331020

Totals

52

720,285,588.99

100.00%

36

4.5080

1.732098

(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

24

57,895,945.17

8.04%

37

4.4906

NAP

Defeased

24

57,895,945.17

8.04%

37

4.4906

NAP

Alabama

1

16,952,614.18

2.35%

37

5.2910

1.699200

Industrial

12

82,774,288.73

11.49%

36

4.1493

2.760701

Arizona

3

10,924,457.75

1.52%

36

4.2919

2.366878

Lodging

7

125,208,777.23

17.38%

34

4.9608

1.374952

California

16

186,319,836.20

25.87%

34

4.4229

2.133001

Mixed Use

6

109,913,523.81

15.26%

36

4.4198

1.213576

Florida

1

16,404,612.01

2.28%

35

4.4100

1.619300

Multi-Family

1

13,500,000.00

1.87%

37

4.8200

1.995900

Georgia

6

27,925,999.31

3.88%

37

4.5600

2.243112

Office

25

118,619,173.44

16.47%

37

4.5748

1.666956

Illinois

2

3,505,443.92

0.49%

36

4.6969

1.695248

Retail

17

198,972,001.59

27.62%

35

4.3581

1.820849

Louisiana

1

37,887,871.73

5.26%

34

3.9840

1.440600

Self Storage

3

13,401,878.61

1.86%

35

4.6130

1.454395

Michigan

2

18,264,887.00

2.54%

37

4.8743

1.309232

Totals

95

720,285,588.99

100.00%

36

4.5080

1.732098

Missouri

1

1,359,282.01

0.19%

36

4.7000

1.584500

Nebraska

1

10,638,919.27

1.48%

37

4.9900

2.024900

Nevada

1

18,243,774.31

2.53%

37

5.7700

1.128400

New Jersey

3

81,515,714.80

11.32%

36

4.4997

0.949226

New York

6

66,799,877.56

9.27%

36

4.6541

1.449635

North Carolina

1

12,530,718.71

1.74%

37

4.3550

2.097400

North Dakota

1

4,352,142.65

0.60%

35

4.6920

1.476400

Ohio

3

47,554,530.92

6.60%

36

4.5602

1.969424

Oregon

1

10,000,000.00

1.39%

36

3.6450

1.638700

Pennsylvania

2

22,458,311.57

3.12%

36

4.6912

1.308015

South Carolina

1

4,989,369.35

0.69%

34

4.9500

1.508000

Tennessee

2

27,748,138.57

3.85%

37

3.9009

1.772963

Texas

16

36,013,141.59

5.00%

37

4.4782

1.873232

Totals

95

720,285,588.99

100.00%

36

4.5080

1.732098

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

57,895,945.17

8.04%

37

4.4906

NAP

Defeased

4

57,895,945.17

8.04%

37

4.4906

NAP

3.750% or less

3

25,000,000.00

3.47%

34

3.6525

3.085573

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

8

111,411,823.64

15.47%

35

3.9168

2.115999

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

1

9,145,000.00

1.27%

36

4.2300

2.509600

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

9

180,977,889.47

25.13%

37

4.3762

1.827169

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

15

169,245,707.70

23.50%

36

4.6132

1.756655

49 months or greater

48

662,389,643.82

91.96%

36

4.5095

1.751048

4.751% to 5.000%

8

89,252,996.92

12.39%

35

4.8955

1.160196

Totals

52

720,285,588.99

100.00%

36

4.5080

1.732098

5.001% to 5.250%

2

42,159,837.60

5.85%

30

5.1244

1.022600

5.251% to 5.750%

1

16,952,614.18

2.35%

37

5.2910

1.699200

5.751% or greater

1

18,243,774.31

2.53%

37

5.7700

1.128400

Totals

52

720,285,588.99

100.00%

36

4.5080

1.732098

(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

57,895,945.17

8.04%

37

4.4906

NAP

Defeased

4

57,895,945.17

8.04%

37

4.4906

NAP

60 months or less

48

662,389,643.82

91.96%

36

4.5095

1.751048

Interest Only

21

256,495,000.00

35.61%

36

4.2682

1.997040

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

239 months or less

5

55,139,624.61

7.66%

36

4.3838

1.967960

Totals

52

720,285,588.99

100.00%

36

4.5080

1.732098

240 months to 300 months

22

350,755,019.21

48.70%

35

4.7058

1.537063

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

52

720,285,588.99

100.00%

36

4.5080

1.732098

(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

57,895,945.17

8.04%

37

4.4906

NAP

No outstanding loans in this group

Underwriter's Information

2

17,726,333.33

2.46%

36

4.2477

2.400719

12 months or less

44

619,804,619.88

86.05%

35

4.5181

1.733266

13 months to 24 months

1

21,650,000.00

3.01%

37

4.3700

1.791000

25 months or greater

1

3,208,690.61

0.45%

37

5.2500

1.327300

Totals

52

720,285,588.99

100.00%

36

4.5080

1.732098

(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

883100797

MU

Morristown

NJ

Actual/360

4.355%

127,020.83

0.00

0.00

N/A

11/06/27

--

35,000,000.00

35,000,000.00

10/06/24

1A

883100798

Actual/360

4.355%

54,437.50

0.00

0.00

N/A

11/06/27

--

15,000,000.00

15,000,000.00

10/06/24

2

28001836

LO

Los Angeles

CA

Actual/360

5.114%

166,318.16

75,405.54

0.00

N/A

03/06/27

--

39,026,552.53

38,951,146.99

10/06/24

3

883100749

RT

Baton Rouge

LA

Actual/360

3.984%

126,017.96

69,344.31

0.00

N/A

08/01/27

--

37,957,216.04

37,887,871.73

10/01/24

4

310941783

Various Various

Various

Actual/360

4.355%

133,121.12

87,575.53

0.00

N/A

11/11/27

--

36,680,906.26

36,593,330.73

10/11/24

5

883100799

Various Various

Various

Actual/360

4.180%

103,109.14

45,866.51

0.00

N/A

11/05/27

--

29,600,710.31

29,554,843.80

10/05/24

6

28301154

OF

Various

Various

Actual/360

4.610%

101,343.85

52,628.80

0.00

N/A

10/06/27

--

26,380,178.79

26,327,549.99

10/06/24

7

310942386

LO

Savannah

GA

Actual/360

4.550%

88,397.71

46,662.33

0.00

N/A

11/11/27

--

23,313,681.47

23,267,019.14

10/11/24

8

28101155

RT

Canton

OH

Actual/360

4.681%

82,620.71

36,403.47

0.00

N/A

11/06/27

--

21,180,271.28

21,143,867.81

10/06/24

9

883100809

OF

Nashville

TN

Actual/360

3.790%

70,430.83

0.00

0.00

N/A

11/06/27

--

22,300,000.00

22,300,000.00

10/06/24

10

28001171

MU

New York

NY

Actual/360

4.370%

78,842.08

0.00

0.00

N/A

11/06/27

--

21,650,000.00

21,650,000.00

10/06/24

11

883100793

OF

Yardley

PA

Actual/360

4.598%

73,887.42

33,742.80

0.00

N/A

10/06/27

--

19,283,363.76

19,249,620.96

10/06/24

12

301741230

RT

Marlton

NJ

Actual/360

4.680%

73,508.30

32,566.16

0.00

N/A

10/06/27

--

18,848,280.96

18,815,714.80

10/06/24

13

301741236

OF

Las Vegas

NV

Actual/360

5.770%

87,869.10

30,561.81

0.00

N/A

11/06/27

--

18,274,336.12

18,243,774.31

10/06/24

14

309220014

LO

Berkeley

CA

Actual/360

4.820%

74,619.14

30,555.85

0.00

N/A

09/06/27

--

18,577,378.20

18,546,822.35

10/06/24

15

28001166

LO

Birmingham

AL

Actual/360

5.291%

74,881.47

30,520.25

0.00

N/A

11/06/27

--

16,983,134.43

16,952,614.18

10/06/24

16

301741233

IN

San Francisco

CA

Actual/360

4.310%

68,241.67

0.00

0.00

N/A

11/06/27

--

19,000,000.00

19,000,000.00

10/06/24

17

28001137

RT

Macedonia

OH

Actual/360

4.450%

62,280.96

28,388.42

0.00

N/A

09/06/27

--

16,794,865.34

16,766,476.92

10/06/24

18

301741223

RT

Wesley Chapel

FL

Actual/360

4.410%

60,377.82

24,726.65

0.00

N/A

09/06/27

--

16,429,338.66

16,404,612.01

10/06/24

19

301741211

MU

New York

NY

Actual/360

4.970%

66,266.67

0.00

0.00

N/A

08/06/27

--

16,000,000.00

16,000,000.00

10/06/24

21

309221021

RT

Torrance

CA

Actual/360

3.658%

37,409.11

0.00

0.00

N/A

06/01/27

--

12,273,666.67

12,273,666.67

10/01/24

21A

309220021

Actual/360

3.658%

8,309.64

0.00

0.00

N/A

06/01/27

--

2,726,333.33

2,726,333.33

10/01/24

22

28001150

SS

Hallandale Beach

FL

Actual/360

4.586%

48,444.57

20,854.24

0.00

N/A

10/06/27

--

12,676,292.71

12,655,438.47

10/06/24

23

301741234

MF

Staten Island

NY

Actual/360

4.820%

54,225.00

0.00

0.00

N/A

11/06/27

--

13,500,000.00

13,500,000.00

10/06/24

24

600940874

LO

Plymouth

MI

Actual/360

4.990%

49,416.44

20,827.15

0.00

N/A

11/11/27

--

11,883,713.10

11,862,885.95

10/11/24

25

301741237

OF

Shrewsbury

NJ

Actual/360

5.120%

51,410.78

19,332.54

0.00

N/A

11/06/27

--

12,049,402.24

12,030,069.70

10/06/24

26

301741219

RT

North Bergen

NJ

Actual/360

4.802%

50,821.17

0.00

0.00

N/A

06/06/27

--

12,700,000.00

12,700,000.00

10/06/24

27

410939804

RT

Dublin

CA

Actual/360

4.410%

40,210.90

22,458.07

0.00

N/A

10/11/27

--

10,941,741.69

10,919,283.62

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

28

301741235

LO

Omaha

NE

Actual/360

4.990%

44,323.43

20,021.85

0.00

N/A

11/06/27

--

10,658,941.12

10,638,919.27

10/06/24

29

309220029

IN

Simi Valley

CA

Actual/360

3.942%

37,941.75

0.00

0.00

N/A

10/06/27

--

11,550,000.00

11,550,000.00

10/06/24

30

883100778

RT

Palm Desert

CA

Actual/360

3.830%

28,781.57

28,771.44

0.00

N/A

09/06/27

--

9,017,723.35

8,988,951.91

10/06/24

31

883100794

IN

Elyria

OH

Actual/360

4.487%

36,134.19

19,516.26

0.00

N/A

11/06/27

--

9,663,702.45

9,644,186.19

10/06/24

32

301741227

MU

Portland

OR

Actual/360

3.645%

30,375.00

0.00

0.00

N/A

10/06/27

--

10,000,000.00

10,000,000.00

10/06/24

33

883100784

RT

Chandler

AZ

Actual/360

4.230%

32,236.12

0.00

0.00

N/A

10/06/27

--

9,145,000.00

9,145,000.00

10/06/24

34

301741228

MU

Los Angeles

CA

Actual/360

4.683%

30,935.24

15,650.25

0.00

N/A

10/06/27

--

7,927,031.41

7,911,381.16

10/06/24

35

410941588

RT

Brooklyn

NY

Actual/360

4.590%

33,086.25

0.00

0.00

N/A

10/11/27

--

8,650,000.00

8,650,000.00

10/11/24

36

309220036

IN

Irvine

CA

Actual/360

3.942%

27,922.50

0.00

0.00

N/A

10/06/27

--

8,500,000.00

8,500,000.00

10/06/24

37

309220037

IN

Concord

CA

Actual/360

3.942%

27,758.25

0.00

0.00

N/A

10/06/27

--

8,450,000.00

8,450,000.00

10/06/24

38

410941547

SS

Amityville

NY

Actual/360

4.570%

26,711.78

14,156.46

0.00

N/A

09/11/27

--

7,014,034.02

6,999,877.56

10/11/24

39

309220039

OF

Anaheim

CA

Actual/360

4.543%

29,529.50

0.00

0.00

N/A

11/06/27

--

7,800,000.00

7,800,000.00

10/06/24

40

410939146

RT

Orange

CA

Actual/360

4.510%

28,187.50

0.00

0.00

N/A

11/11/27

--

7,500,000.00

7,500,000.00

10/11/24

41

410941786

SS

Clarkston

MI

Actual/360

4.660%

24,907.22

11,874.62

0.00

N/A

10/11/27

--

6,413,875.67

6,402,001.05

10/11/24

Rancho Santa

42

309220042

IN

CA

Actual/360

3.942%

22,633.65

0.00

0.00

N/A

10/06/27

--

6,890,000.00

6,890,000.00

10/06/24

Margarit

43

309220043

IN

Santa Clarita

CA

Actual/360

3.942%

22,485.82

0.00

0.00

N/A

10/06/27

--

6,845,000.00

6,845,000.00

10/06/24

44

301741213

LO

Bluffton

SC

Actual/360

4.950%

20,639.97

14,260.87

0.00

N/A

08/06/27

--

5,003,630.22

4,989,369.35

10/06/24

45

28001124

RT

Garden Grove

CA

Actual/360

4.612%

19,349.29

8,885.61

0.00

N/A

08/06/27

--

5,034,506.37

5,025,620.76

10/06/24

46

883100781

MU

West Fargo

ND

Actual/360

4.692%

17,050.70

8,649.89

0.00

N/A

09/06/27

--

4,360,792.54

4,352,142.65

10/06/24

47

410941723

RT

Fresno

CA

Actual/360

4.540%

16,833.89

7,855.75

0.00

N/A

10/11/27

--

4,449,485.56

4,441,629.81

10/11/24

48

883100785

LO

Marshall

MI

Actual/360

4.600%

14,054.16

10,709.04

0.00

N/A

10/06/27

07/06/27

3,666,302.24

3,655,593.20

10/06/24

49

28001148

RT

Dunmore

PA

Actual/360

5.250%

14,076.06

8,695.35

0.00

N/A

11/06/27

--

3,217,385.96

3,208,690.61

10/06/24

50

410941278

RT

Kirkwood

MO

Actual/360

4.700%

5,348.27

6,234.66

0.00

N/A

10/11/27

--

1,365,516.67

1,359,282.01

10/11/24

52

28001168

RT

East Peoria

IL

Actual/360

4.910%

4,153.04

0.00

0.00

11/06/27

11/06/32

--

1,015,000.00

1,015,000.00

10/06/24

Totals

2,709,295.20

883,702.48

0.00

721,169,291.47

720,285,588.99

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

10,879,651.00

3,268,532.00

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

14,943,981.45

6,734,312.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

27,452,215.29

14,200,596.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

5,473,304.52

3,333,456.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

6

20,077,588.08

10,270,433.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

4,337,062.21

4,295,934.44

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

4,980,690.80

2,659,391.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

7,338,066.21

2,483,492.51

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

1,540,953.97

861,488.42

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,057,262.35

461,876.58

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,486,135.44

1,250,144.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,697,568.20

464,995.18

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,601,487.00

1,225,184.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,564,633.00

2,399,807.07

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,859,022.20

1,061,224.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

4,104,993.76

1,948,971.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,939,212.49

871,563.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

777,294.39

366,295.58

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

59,104,531.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

21A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

23

1,220,393.00

673,835.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,002,071.66

1,126,396.54

07/01/23

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

3,460,606.38

1,480,424.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,408,487.71

722,978.63

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

28

1,710,374.87

1,768,198.43

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,258,262.46

758,242.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,391,900.83

742,645.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

2,045,149.24

1,172,136.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

722,397.04

327,483.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,123,921.88

523,475.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,160,188.68

664,248.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

470,650.92

213,382.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,052,289.09

535,054.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,051,369.99

461,792.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

593,873.79

144,883.29

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

987,013.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

40

867,900.54

472,437.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

837,001.05

398,181.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

951,169.13

476,776.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

996,460.43

531,296.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

730,372.99

735,183.40

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

633,535.97

352,814.63

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

445,086.00

119,711.08

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

531,081.04

315,923.57

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

392,335.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

243,184.29

56,731.08

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

94,949.42

47,474.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

204,597,679.76

72,979,407.85

0.00

0.00

0.00

0.00

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

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.508025%

4.487363%

36

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

4.508171%

4.487511%

37

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

4.508301%

4.487644%

38

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.508431%

4.487776%

39

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

4.508574%

4.487921%

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

4.508702%

4.488051%

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

4.508843%

4.488194%

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

4.508969%

4.488322%

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

4.509121%

4.488478%

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

4.509245%

4.488603%

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

4.509368%

4.488728%

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

4.509504%

4.488866%

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

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

384,380,387

384,380,387

0

0

37 - 48 Months

334,890,202

334,890,202

0

0

49 - 60 Months

0

0

0

0

> 60 Months

1,015,000

1,015,000

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

720,285,589

720,285,589

0

0

0

0

Sep-24

721,169,291

721,169,291

0

0

0

0

Aug-24

721,989,828

721,989,828

0

0

0

0

Jul-24

722,807,111

722,807,111

0

0

0

0

Jun-24

723,681,133

723,681,133

0

0

0

0

May-24

724,491,707

724,491,707

0

0

0

0

Apr-24

725,359,263

725,359,263

0

0

0

0

Mar-24

726,163,181

726,163,181

0

0

0

0

Feb-24

727,084,743

727,084,743

0

0

0

0

Jan-24

727,881,815

727,881,815

0

0

0

0

Dec-23

728,675,726

728,675,726

0

0

0

0

Nov-23

729,527,219

729,527,219

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

1

883100797

0.00

4.35500%

0.00

4.35500%

10

04/27/21

04/06/20

05/10/21

1A

883100798

0.00

4.35500%

0.00

4.35500%

10

04/27/21

04/06/20

05/10/21

2

28001836

0.00

5.11400%

0.00

5.11400%

8

02/25/22

02/25/22

--

19

301741211

16,000,000.00

4.97000%

0.00

4.97000%

10

05/28/21

10/06/20

06/11/21

24

600940874

16,000,000.00

4.99000%

16,000,000.00

4.99000%

10

09/29/21

09/29/21

--

27

410939804

11,919,047.74

4.41000%

11,919,047.74

4.41000%

10

08/14/20

06/11/20

09/11/20

35

410941588

0.00

4.59000%

0.00

4.59000%

8

11/13/20

07/30/20

--

Totals

43,919,047.74

27,919,047.74

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

20

310941491 05/17/22

14,150,288.34

18,800,000.00

11,362,502.08

9,161,905.63

11,362,502.08

2,200,596.45

11,949,691.89

0.00

189,365.03

11,760,326.86

75.38%

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

14,150,288.34

18,800,000.00

11,362,502.08

9,161,905.63

11,362,502.08

2,200,596.45

11,949,691.89

0.00

189,365.03

11,760,326.86

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

20

310941491

07/17/23

0.00

0.00

11,760,326.86

0.00

110.15

(11,015.00)

0.00

0.00

11,760,216.71

03/17/23

0.00

0.00

11,771,231.71

0.00

0.00

(178,460.18)

0.00

0.00

05/17/22

0.00

0.00

11,949,691.89

0.00

0.00

11,949,691.89

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

11,760,326.86

0.00

110.15

11,760,216.71

0.00

0.00

11,760,216.71

© 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)

1

0.00

0.00

0.00

0.00

1,270.21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

0.00

0.00

544.38

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

0.00

0.00

1,054.02

0.00

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

0.00

0.00

331.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

0.00

0.00

702.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

35

0.00

0.00

0.00

0.00

165.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

4,067.81

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

4,067.81

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

Revision December 2021

The Distribution Date Statement is being revised to resolve technical issues that produced blank pages.

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27