Benchmark 2021-B29 Mortgage Trust

10/29/2024 | Press release | Distributed by Public on 10/29/2024 12:33

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Benchmark 2021-B29 Mortgage Trust

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2021-B29

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

GS Mortgage Securities Corporation II

Certificate Factor Detail

4

Attention: Scott Epperson

(212) 902-1000

[email protected]; gs-

[email protected]

Certificate Interest Reconciliation Detail

5

200 West Street | New York, NY 10282 | United States

Additional Information

6

Certificate Administrator

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

Bond / Collateral Reconciliation - Cash Flows

7

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Bond / Collateral Reconciliation - Balances

8

[email protected]

Current Mortgage Loan and Property Stratification

9-13

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

Mortgage Loan Detail (Part 1)

14-15

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Association

Mortgage Loan Detail (Part 2)

16-18

Executive Vice President - Division Head

(913) 253-9000

[email protected]

Principal Prepayment Detail

19

10851 Mastin Street, Building 82, Suite 700 | Overland Park, KS 66210 | United States

Historical Detail

20

Special Servicer

LNR Partners, LLC

Delinquency Loan Detail

21

Attention: Heather Bennett and Arnold Shulkin

[email protected]; [email protected];

[email protected]

Collateral Stratification and Historical Detail

22

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

Specially Serviced Loan Detail - Part 1

23

Operating Advisor & Asset

Park Bridge Lender Services LLC

Specially Serviced Loan Detail - Part 2

24

Representations Reviewer

Surveillance Manager

[email protected]

Modified Loan Detail

25

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

Historical Liquidated Loan Detail

26

Trustee

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

Historical Bond / Collateral Loss Reconciliation Detail

27

Bank, N.A.

Interest Shortfall Detail - Collateral Level

28

Corporate Trust Services (CMBS)

[email protected];

[email protected]

Supplemental Notes

29

9062 Old Annapolis Road | Columbia, MD 21045 | 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 29

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

08163JAA2

0.709700%

20,710,000.00

9,470,458.04

406,706.50

5,600.99

0.00

0.00

412,307.49

9,063,751.54

25.35%

25.10%

A-2

08163JAB0

2.024400%

78,526,000.00

78,526,000.00

0.00

132,473.36

0.00

0.00

132,473.36

78,526,000.00

25.35%

25.10%

A-3

08163JAC8

2.284000%

177,306,000.00

177,306,000.00

0.00

337,472.42

0.00

0.00

337,472.42

177,306,000.00

25.35%

25.10%

A-4

08163JAD6

2.138000%

149,000,000.00

149,000,000.00

0.00

265,468.33

0.00

0.00

265,468.33

149,000,000.00

25.35%

25.10%

A-5

08163JAE4

2.387900%

295,684,000.00

295,684,000.00

0.00

588,386.52

0.00

0.00

588,386.52

295,684,000.00

25.35%

25.10%

A-SB

08163JAF1

2.205000%

24,171,000.00

24,171,000.00

0.00

44,414.21

0.00

0.00

44,414.21

24,171,000.00

25.35%

25.10%

A-S

08163JAJ3

2.611900%

74,540,000.00

74,540,000.00

0.00

162,242.52

0.00

0.00

162,242.52

74,540,000.00

25.35%

25.10%

B

08163JAK0

2.453400%

51,912,000.00

51,912,000.00

0.00

106,134.08

0.00

0.00

106,134.08

51,912,000.00

20.56%

20.36%

C

08163JAL8

2.751700%

53,242,000.00

53,242,000.00

0.00

122,088.34

0.00

0.00

122,088.34

53,242,000.00

15.64%

15.50%

D

08163JAV6

2.000000%

33,277,000.00

33,277,000.00

0.00

55,461.67

0.00

0.00

55,461.67

33,277,000.00

12.57%

12.46%

E

08163JAX2

2.000000%

27,953,000.00

27,953,000.00

0.00

46,588.33

0.00

0.00

46,588.33

27,953,000.00

9.98%

9.90%

F

08163JAZ7

2.303930%

26,621,000.00

26,621,000.00

0.00

51,110.76

0.00

0.00

51,110.76

26,621,000.00

7.53%

7.47%

G

08163JBB9

2.303930%

10,648,000.00

10,648,000.00

0.00

20,443.53

0.00

0.00

20,443.53

10,648,000.00

6.54%

6.50%

H*

08163JBD5

2.303930%

41,263,977.00

41,263,977.00

0.00

73,361.53

0.00

0.00

73,361.53

41,263,977.00

2.73%

2.73%

RR

08163JBJ2

3.303930%

29,899,402.00

29,583,813.58

11,419.67

81,287.74

0.00

0.00

92,707.41

29,572,393.91

0.00%

0.00%

RR Interest

N/A

3.303930%

26,145,545.00

25,869,578.57

9,985.94

71,082.10

0.00

0.00

81,068.04

25,859,592.63

0.00%

0.00%

S

08163JBM5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08163JBF0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,120,898,924.00

1,109,067,827.19

428,112.11

2,163,616.43

0.00

0.00

2,591,728.54

1,108,639,715.08

X-A

08163JAG9

1.024622%

819,937,000.00

808,697,458.05

0.00

690,507.83

0.00

0.00

690,507.83

808,290,751.54

X-B

08163JAH7

0.699493%

105,154,000.00

105,154,000.00

0.00

61,295.41

0.00

0.00

61,295.41

105,154,000.00

X-D

08163JAM6

1.303930%

61,230,000.00

61,230,000.00

0.00

66,533.00

0.00

0.00

66,533.00

61,230,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 29

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

X-F

08163JAP9

1.000000%

26,621,000.00

26,621,000.00

0.00

22,184.17

0.00

0.00

22,184.17

26,621,000.00

X-G

08163JAR5

1.000000%

10,648,000.00

10,648,000.00

0.00

8,873.33

0.00

0.00

8,873.33

10,648,000.00

X-H

08163JAT1

1.000000%

41,263,977.00

41,263,977.00

0.00

34,386.65

0.00

0.00

34,386.65

41,263,977.00

Notional SubTotal

1,064,853,977.00

1,053,614,435.05

0.00

883,780.39

0.00

0.00

883,780.39

1,053,207,728.54

Deal Distribution Total

428,112.11

3,047,396.82

0.00

0.00

3,475,508.93

*

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 3 of 29

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

08163JAA2

457.28913761

19.63816997

0.27044858

0.00000000

0.00000000

0.00000000

0.00000000

19.90861854

437.65096765

A-2

08163JAB0

1,000.00000000

0.00000000

1.68699997

0.00000000

0.00000000

0.00000000

0.00000000

1.68699997

1,000.00000000

A-3

08163JAC8

1,000.00000000

0.00000000

1.90333333

0.00000000

0.00000000

0.00000000

0.00000000

1.90333333

1,000.00000000

A-4

08163JAD6

1,000.00000000

0.00000000

1.78166664

0.00000000

0.00000000

0.00000000

0.00000000

1.78166664

1,000.00000000

A-5

08163JAE4

1,000.00000000

0.00000000

1.98991667

0.00000000

0.00000000

0.00000000

0.00000000

1.98991667

1,000.00000000

A-SB

08163JAF1

1,000.00000000

0.00000000

1.83749990

0.00000000

0.00000000

0.00000000

0.00000000

1.83749990

1,000.00000000

A-S

08163JAJ3

1,000.00000000

0.00000000

2.17658331

0.00000000

0.00000000

0.00000000

0.00000000

2.17658331

1,000.00000000

B

08163JAK0

1,000.00000000

0.00000000

2.04449992

0.00000000

0.00000000

0.00000000

0.00000000

2.04449992

1,000.00000000

C

08163JAL8

1,000.00000000

0.00000000

2.29308328

0.00000000

0.00000000

0.00000000

0.00000000

2.29308328

1,000.00000000

D

08163JAV6

1,000.00000000

0.00000000

1.66666677

0.00000000

0.00000000

0.00000000

0.00000000

1.66666677

1,000.00000000

E

08163JAX2

1,000.00000000

0.00000000

1.66666655

0.00000000

0.00000000

0.00000000

0.00000000

1.66666655

1,000.00000000

F

08163JAZ7

1,000.00000000

0.00000000

1.91994140

0.00000000

0.00000000

0.00000000

0.00000000

1.91994140

1,000.00000000

G

08163JBB9

1,000.00000000

0.00000000

1.91994083

0.00000000

0.00000000

0.00000000

0.00000000

1.91994083

1,000.00000000

H

08163JBD5

1,000.00000000

0.00000000

1.77785893

0.14208252

0.72731623

0.00000000

0.00000000

1.77785893

1,000.00000000

RR

08163JBJ2

989.44499224

0.38193640

2.71870789

0.00550580

0.02840391

0.00000000

0.00000000

3.10064429

989.06305584

RR Interest

N/A

989.44499225

0.38193658

2.71870791

0.00550572

0.02840331

0.00000000

0.00000000

3.10064449

989.06305568

S

08163JBM5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08163JBF0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

08163JAG9

986.29218836

0.00000000

0.84214742

0.00000000

0.00000000

0.00000000

0.00000000

0.84214742

985.79616671

X-B

08163JAH7

1,000.00000000

0.00000000

0.58291087

0.00000000

0.00000000

0.00000000

0.00000000

0.58291087

1,000.00000000

X-D

08163JAM6

1,000.00000000

0.00000000

1.08660787

0.00000000

0.00000000

0.00000000

0.00000000

1.08660787

1,000.00000000

X-F

08163JAP9

1,000.00000000

0.00000000

0.83333346

0.00000000

0.00000000

0.00000000

0.00000000

0.83333346

1,000.00000000

X-G

08163JAR5

1,000.00000000

0.00000000

0.83333302

0.00000000

0.00000000

0.00000000

0.00000000

0.83333302

1,000.00000000

X-H

08163JAT1

1,000.00000000

0.00000000

0.83333339

0.00000000

0.00000000

0.00000000

0.00000000

0.83333339

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

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

09/01/24 - 09/30/24

30

0.00

5,600.99

0.00

5,600.99

0.00

0.00

0.00

5,600.99

0.00

A-2

09/01/24 - 09/30/24

30

0.00

132,473.36

0.00

132,473.36

0.00

0.00

0.00

132,473.36

0.00

A-3

09/01/24 - 09/30/24

30

0.00

337,472.42

0.00

337,472.42

0.00

0.00

0.00

337,472.42

0.00

A-4

09/01/24 - 09/30/24

30

0.00

265,468.33

0.00

265,468.33

0.00

0.00

0.00

265,468.33

0.00

A-5

09/01/24 - 09/30/24

30

0.00

588,386.52

0.00

588,386.52

0.00

0.00

0.00

588,386.52

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

44,414.21

0.00

44,414.21

0.00

0.00

0.00

44,414.21

0.00

X-A

09/01/24 - 09/30/24

30

0.00

690,507.83

0.00

690,507.83

0.00

0.00

0.00

690,507.83

0.00

A-S

09/01/24 - 09/30/24

30

0.00

162,242.52

0.00

162,242.52

0.00

0.00

0.00

162,242.52

0.00

B

09/01/24 - 09/30/24

30

0.00

106,134.08

0.00

106,134.08

0.00

0.00

0.00

106,134.08

0.00

C

09/01/24 - 09/30/24

30

0.00

122,088.34

0.00

122,088.34

0.00

0.00

0.00

122,088.34

0.00

X-B

09/01/24 - 09/30/24

30

0.00

61,295.41

0.00

61,295.41

0.00

0.00

0.00

61,295.41

0.00

X-D

09/01/24 - 09/30/24

30

0.00

66,533.00

0.00

66,533.00

0.00

0.00

0.00

66,533.00

0.00

X-F

09/01/24 - 09/30/24

30

0.00

22,184.17

0.00

22,184.17

0.00

0.00

0.00

22,184.17

0.00

X-G

09/01/24 - 09/30/24

30

0.00

8,873.33

0.00

8,873.33

0.00

0.00

0.00

8,873.33

0.00

X-H

09/01/24 - 09/30/24

30

0.00

34,386.65

0.00

34,386.65

0.00

0.00

0.00

34,386.65

0.00

D

09/01/24 - 09/30/24

30

0.00

55,461.67

0.00

55,461.67

0.00

0.00

0.00

55,461.67

0.00

E

09/01/24 - 09/30/24

30

0.00

46,588.33

0.00

46,588.33

0.00

0.00

0.00

46,588.33

0.00

F

09/01/24 - 09/30/24

30

0.00

51,110.76

0.00

51,110.76

0.00

0.00

0.00

51,110.76

0.00

G

09/01/24 - 09/30/24

30

0.00

20,443.53

0.00

20,443.53

0.00

0.00

0.00

20,443.53

0.00

H

09/01/24 - 09/30/24

30

24,102.80

79,224.41

0.00

79,224.41

5,862.89

0.00

0.00

73,361.53

30,011.96

RR

09/01/24 - 09/30/24

30

682.76

81,452.36

0.00

81,452.36

164.62

0.00

0.00

81,287.74

849.26

RR Interest

09/01/24 - 09/30/24

30

597.02

71,226.05

0.00

71,226.05

143.95

0.00

0.00

71,082.10

742.62

Totals

25,382.58

3,053,568.27

0.00

3,053,568.27

6,171.46

0.00

0.00

3,047,396.82

31,603.84

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Additional Information

Total Available Distribution Amount (1)

3,475,508.93

Non-VRR Available Funds

3,301,733.50

VRR Available Funds

173,775.45

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,066,925.33

Master Servicing Fee

5,168.41

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,349.41

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

462.11

ARD Interest

0.00

Operating Advisor Fee

1,173.76

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

203.33

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,066,925.33

Total Fees

13,357.03

Principal

Expenses/Reimbursements

Scheduled Principal

428,112.11

Reimbursement for Interest on Advances

476.98

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

5,694.48

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

428,112.11

Total Expenses/Reimbursements

6,171.46

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,047,396.82

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

428,112.11

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

3,475,508.93

Total Funds Collected

3,495,037.44

Total Funds Distributed

3,495,037.42

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,109,067,827.90

1,109,067,827.90

Beginning Certificate Balance

1,109,067,827.19

(-) Scheduled Principal Collections

428,112.11

428,112.11

(-) Principal Distributions

428,112.11

(-) 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

1,108,639,715.79

1,108,639,715.79

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,109,115,086.89

1,109,115,086.89

Ending Certificate Balance

1,108,639,715.08

Ending Actual Collateral Balance

1,108,639,715.79

1,108,639,715.79

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.71)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.71)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.30%

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 8 of 29

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

9,999,999 or less

17

105,486,216.09

9.51%

71

3.7200

2.118021

Less than 1.5100000

6

85,501,648.45

7.71%

83

3.9024

0.988307

10,000,000 to $19,999,999

15

209,413,611.43

18.89%

73

3.3281

2.506279

1.5100000 to 1.700000

5

57,248,947.59

5.16%

74

3.7809

1.602060

20,000,000 to 29,999,999

16

371,921,792.28

33.55%

68

3.4265

2.349737

1.7100000 to 2.000000

4

94,667,276.30

8.54%

50

3.5662

1.848115

30,000,000 to 49,999,999

6

211,818,095.99

19.11%

76

3.1790

2.197842

2.0100000 to 2.500000

27

560,430,843.45

50.55%

71

3.1696

2.197877

50,000,000 or 99,999,999

4

210,000,000.00

18.94%

73

3.0554

2.785714

2.5100000 to 3.000000

10

176,291,000.00

15.90%

79

3.4021

2.729349

100,000,000 or greater

0

0.00

0.00%

0

0.0000

0.000000

3.010000 to 4.00000

2

26,000,000.00

2.35%

79

3.2731

3.716154

Totals

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

4.100000 or greater

4

108,500,000.00

9.79%

71

3.0395

4.719078

Totals

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

(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 9 of 29

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Arizona

5

107,267,396.94

9.68%

81

2.9479

2.201250

South Carolina

1

4,626,216.90

0.42%

83

3.7900

2.500000

Arkansas

1

6,320,000.00

0.57%

83

3.3000

1.310000

Tennessee

1

27,819,357.15

2.51%

82

4.0900

1.170000

California

6

150,460,000.00

13.57%

72

3.1959

2.435669

Texas

5

175,982,915.06

15.87%

83

3.3494

3.287623

Colorado

2

6,157,636.95

0.56%

82

3.6428

2.625947

Virginia

3

12,000,000.00

1.08%

83

2.9500

3.850000

Connecticut

2

8,000,000.00

0.72%

83

2.9500

3.850000

Washington

1

6,810,000.00

0.61%

82

3.4500

2.720000

Florida

1

5,475,000.00

0.49%

83

3.3000

1.980000

Wisconsin

6

11,735,468.10

1.06%

49

3.0942

1.919616

Georgia

5

14,609,247.15

1.32%

83

3.9421

1.946731

Totals

90

1,108,639,715.79

100.00%

72

3.3182

2.410821

Illinois

10

26,766,301.80

2.41%

78

3.3234

2.779755

Property Type³

Indiana

1

404,661.42

0.04%

81

3.1650

2.930000

Iowa

2

12,401,151.27

1.12%

82

3.3807

2.134211

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Kentucky

2

11,379,252.68

1.03%

82

3.9324

1.759398

Properties

Balance

Agg. Bal.

DSCR¹

Louisiana

3

1,305,565.54

0.12%

81

3.1650

2.930000

Industrial

9

105,973,357.15

9.56%

67

3.7862

2.469775

Maryland

2

4,496,438.07

0.41%

54

3.1059

2.087055

Lodging

2

17,921,599.98

1.62%

82

4.1399

1.539551

Massachusetts

1

4,356,058.14

0.39%

47

3.0900

1.860000

Mixed Use

5

150,720,590.76

13.60%

71

3.2491

2.169436

Michigan

1

7,180,315.61

0.65%

47

3.0900

1.860000

Multi-Family

9

189,819,291.81

17.12%

78

3.5556

1.924185

Missouri

1

12,500,000.00

1.13%

84

3.4400

2.110000

Office

8

255,654,221.32

23.06%

64

2.9384

2.218986

Nebraska

1

12,694,418.87

1.15%

83

4.1500

0.570000

Other

1

25,000,000.00

2.26%

83

2.2950

4.800000

New Jersey

3

19,169,387.16

1.73%

57

3.7886

2.039638

Retail

48

331,797,372.56

29.93%

73

3.3881

2.723856

New York

10

319,982,782.39

28.86%

64

3.1730

2.371373

Self Storage

8

31,753,282.22

2.86%

83

3.3354

3.153149

North Carolina

4

42,891,703.89

3.87%

41

3.6204

2.241788

Totals

90

1,108,639,715.79

100.00%

72

3.3182

2.410821

North Dakota

1

5,925,590.76

0.53%

82

3.4500

2.190000

Ohio

2

2,527,067.11

0.23%

82

3.3273

2.164607

Oklahoma

2

7,718,225.79

0.70%

82

3.4135

2.746888

Pennsylvania

4

58,177,557.06

5.25%

77

3.6511

1.514148

Rhode Island

1

21,500,000.00

1.94%

47

4.0000

2.490000

Note: Please refer to footnotes on the next page of the report.

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 29

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

3.000 or less

14

344,200,000.00

31.05%

70

2.8066

2.438815

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.001 to 3.250

6

177,403,095.99

16.00%

74

3.1446

3.284569

13 months or greater

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

3.251 to 3.500

14

215,475,465.89

19.44%

81

3.4301

2.358530

Totals

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

3.501 to 3.750

12

196,853,315.38

17.76%

72

3.6189

2.004426

3.751 to 4.000

4

71,117,469.99

6.41%

56

3.8634

2.752042

4.001 or greater

8

103,590,368.54

9.34%

61

4.1375

1.468259

Totals

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

(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 29

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

84 months or less

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

Interest Only

42

842,076,000.00

75.96%

72

3.2033

2.634435

85 months to 120 months

0

0.00

0.00%

0

0.0000

0.000000

299 or Less

2

33,744,947.91

3.04%

82

3.9776

1.349111

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 or greater

14

232,818,767.88

21.00%

70

3.6386

1.755924

Totals

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

Totals

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

(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 29

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

Underwriter's Information

1

19,500,000.00

1.76%

23

3.8150

4.120000

No outstanding loans in this group

12 months or less

55

1,058,526,346.50

95.48%

72

3.2991

2.425972

13 months to 24 months

2

30,613,369.29

2.76%

83

3.6622

0.798245

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

58

1,108,639,715.79

100.00%

72

3.3182

2.410821

(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 13 of 29

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

1A-1-C-4

30320125

OF

New York

NY

Actual/360

2.725%

113,527.87

0.00

0.00

N/A

08/06/28

--

50,000,000.00

50,000,000.00

10/06/24

1A-1-C-7

30320126

Actual/360

2.725%

45,411.15

0.00

0.00

N/A

08/06/28

--

20,000,000.00

20,000,000.00

10/06/24

1A-1-C-8

30320127

Actual/360

2.725%

5,344.59

0.00

0.00

N/A

08/06/28

--

2,353,868.00

2,353,868.00

10/06/24

1A-2-C-2

30320128

Actual/360

2.725%

45,411.15

0.00

0.00

N/A

08/06/28

--

20,000,000.00

20,000,000.00

10/06/24

1A-2-C-3

30320129

Actual/360

2.725%

44,607.67

0.00

0.00

N/A

08/06/28

--

19,646,132.00

19,646,132.00

10/06/24

2A-1-C1

30320130

OF

San Jose

CA

Actual/360

2.970%

148,500.00

0.00

0.00

08/01/31

11/01/34

--

60,000,000.00

60,000,000.00

10/01/24

2A-1-C2

30320131

Actual/360

2.970%

95,782.50

0.00

0.00

08/01/31

11/01/34

--

38,700,000.00

38,700,000.00

10/01/24

3A1

30320009

MU

Tempe

AZ

Actual/360

2.840%

76,916.67

0.00

0.00

N/A

08/06/31

--

32,500,000.00

32,500,000.00

10/06/24

3A3

30320011

Actual/360

2.840%

47,333.33

0.00

0.00

N/A

08/06/31

--

20,000,000.00

20,000,000.00

10/06/24

3A4

30320012

Actual/360

2.840%

35,500.00

0.00

0.00

N/A

08/06/31

--

15,000,000.00

15,000,000.00

10/06/24

3A5

30320013

Actual/360

2.840%

26,033.33

0.00

0.00

N/A

08/06/31

--

11,000,000.00

11,000,000.00

10/06/24

3A6

30320014

Actual/360

2.840%

23,666.67

0.00

0.00

N/A

08/06/31

--

10,000,000.00

10,000,000.00

10/06/24

4A1

30507213

MF

New York

NY

Actual/360

3.450%

143,750.00

0.00

0.00

N/A

08/06/31

--

50,000,000.00

50,000,000.00

10/06/24

4A2

30507578

Actual/360

3.450%

86,250.00

0.00

0.00

N/A

08/06/31

--

30,000,000.00

30,000,000.00

10/06/24

5A-3-1

30320132

RT

Austin

TX

Actual/360

3.094%

128,916.67

0.00

0.00

N/A

07/01/31

--

50,000,000.00

50,000,000.00

10/01/24

5A-3-3

30320133

Actual/360

3.094%

36,096.67

0.00

0.00

N/A

07/01/31

--

14,000,000.00

14,000,000.00

10/01/24

6

30507766

RT

Various

Various

Actual/360

3.090%

102,672.23

74,612.78

0.00

N/A

09/06/28

--

39,872,708.77

39,798,095.99

10/06/24

7

30507763

RT

Grand Prairie

TX

Actual/360

3.250%

110,554.17

0.00

0.00

N/A

10/01/31

--

40,820,000.00

40,820,000.00

10/01/24

8

30507607

IN

Chattanooga

TN

Actual/360

4.090%

95,040.34

65,338.15

0.00

N/A

08/06/31

--

27,884,695.30

27,819,357.15

10/06/24

9A2

30507624

RT

College Point

NY

Actual/360

3.566%

89,150.00

0.00

0.00

N/A

07/06/31

--

30,000,000.00

30,000,000.00

10/06/24

10

30530160

MF

Philadelphia

PA

Actual/360

3.560%

81,089.33

50,106.85

0.00

N/A

09/06/31

--

27,333,483.60

27,283,376.75

10/06/24

11

30320134

RT

Charlotte

NC

Actual/360

3.630%

84,646.67

45,408.17

0.00

N/A

09/06/26

--

27,982,371.18

27,936,963.01

10/06/24

12

30507656

MU

Bronx

NY

Actual/360

4.120%

95,103.33

0.00

0.00

N/A

09/06/26

--

27,700,000.00

27,700,000.00

10/06/24

13

30320135

MF

Pasadena

TX

Actual/360

3.740%

79,463.59

45,424.46

0.00

N/A

09/06/31

--

25,496,339.52

25,450,915.06

10/06/24

14

30530164

98

New York

NY

Actual/360

2.295%

47,812.50

0.00

0.00

09/06/31

09/06/33

09/06/31

25,000,000.00

25,000,000.00

10/06/24

15

30507775

IN

Houston

TX

Actual/360

3.650%

72,650.21

0.00

0.00

N/A

09/06/31

--

23,885,000.00

23,885,000.00

10/06/24

16

30507652

RT

Various

PA

Actual/360

3.800%

68,819.68

38,350.51

0.00

N/A

09/01/31

--

21,732,530.82

21,694,180.31

10/01/24

17

30507764

RT

Midlothian

TX

Actual/360

3.500%

63,662.08

0.00

0.00

N/A

10/01/31

--

21,827,000.00

21,827,000.00

10/01/24

18

30507544

IN

Various

Various

Actual/360

3.450%

62,646.25

0.00

0.00

N/A

08/06/31

--

21,790,000.00

21,790,000.00

10/06/24

19

30507735

MF

Pawtucket

RI

Actual/360

4.000%

71,666.67

0.00

0.00

N/A

09/01/28

--

21,500,000.00

21,500,000.00

10/01/24

20A2

30507648

Various Various

Various

Actual/360

3.165%

52,842.31

0.00

0.00

N/A

07/01/31

--

20,035,000.00

20,035,000.00

10/01/24

21

30507679

SS

Various

Various

Actual/360

2.950%

49,166.67

0.00

0.00

N/A

09/06/31

--

20,000,000.00

20,000,000.00

10/06/24

22

30507659

IN

Various

CA

Actual/360

3.815%

61,993.75

0.00

0.00

N/A

09/01/26

--

19,500,000.00

19,500,000.00

10/01/24

23

30507783

RT

Sacramento

CA

Actual/360

3.280%

50,457.33

0.00

0.00

N/A

09/11/31

--

18,460,000.00

18,460,000.00

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 29

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

24

30507767

MU

Brooklyn

NY

Actual/360

3.630%

54,450.00

0.00

0.00

N/A

09/06/31

--

18,000,000.00

18,000,000.00

10/06/24

25

30507698

RT

Lincoln

NE

Actual/360

4.150%

43,974.89

21,211.57

0.00

N/A

09/06/31

--

12,715,630.44

12,694,418.87

10/06/24

26

30507610

OF

Chicago

IL

Actual/360

3.500%

38,879.17

0.00

0.00

N/A

08/01/31

--

13,330,000.00

13,330,000.00

10/01/24

27

30507654

OF

Sunnyside

NY

Actual/360

3.200%

34,000.00

0.00

0.00

N/A

09/06/31

--

12,750,000.00

12,750,000.00

10/06/24

28

30507751

RT

Lees Summit

MO

Actual/360

3.440%

35,833.33

0.00

0.00

N/A

10/01/31

--

12,500,000.00

12,500,000.00

10/01/24

29

30530162

MF

Waukee

IA

Actual/360

3.390%

33,589.25

0.00

0.00

N/A

08/06/31

--

11,890,000.00

11,890,000.00

10/06/24

30

30507640

RT

Phoenix

AZ

Actual/360

3.550%

29,780.44

18,566.48

0.00

N/A

08/06/31

--

10,066,627.04

10,048,060.56

10/06/24

31

30507575

MU

Mahwah

NJ

Actual/360

3.630%

32,049.88

0.00

0.00

N/A

08/06/31

--

10,595,000.00

10,595,000.00

10/06/24

32

30507638

LO

Bowling Green

KY

Actual/360

4.050%

33,355.03

15,875.96

0.00

N/A

08/06/31

--

9,882,972.80

9,867,096.84

10/06/24

33

30530163

OF

Bristol

PA

Actual/360

3.570%

27,370.00

0.00

0.00

N/A

09/06/28

--

9,200,000.00

9,200,000.00

10/06/24

34

30507723

LO

Atlanta

GA

Actual/360

4.250%

28,573.26

13,241.63

0.00

N/A

09/01/31

--

8,067,744.77

8,054,503.14

10/01/24

35

30507653

SS

Various

Various

Actual/360

3.790%

26,643.40

12,616.32

0.00

N/A

09/06/31

--

8,435,906.00

8,423,289.68

10/06/24

36

30507657

IN

North Bergen

NJ

Actual/360

4.030%

27,286.46

0.00

0.00

N/A

09/06/26

--

8,125,000.00

8,125,000.00

10/06/24

37

30507699

OF

Westlake Village

CA

Actual/360

3.420%

22,230.00

0.00

0.00

N/A

09/06/28

--

7,800,000.00

7,800,000.00

10/06/24

38

30507617

MU

Minot

ND

Actual/360

3.450%

17,079.45

15,087.86

0.00

N/A

08/06/31

--

5,940,678.62

5,925,590.76

10/06/24

39

30507700

MF

New York

NY

Actual/360

3.450%

18,400.00

0.00

0.00

N/A

09/06/31

--

6,400,000.00

6,400,000.00

10/06/24

40

30320136

MF

Little Rock

AR

Actual/360

3.300%

17,380.00

0.00

0.00

N/A

09/06/31

--

6,320,000.00

6,320,000.00

10/06/24

41

30320137

RT

Los Angeles

CA

Actual/360

4.350%

21,750.00

0.00

0.00

N/A

03/06/30

--

6,000,000.00

6,000,000.00

10/06/24

42

30507733

MF

Bronx

NY

Actual/360

3.510%

16,087.50

0.00

0.00

N/A

09/06/31

--

5,500,000.00

5,500,000.00

10/06/24

43

30320138

MF

Pensacola

FL

Actual/360

3.300%

15,056.25

0.00

0.00

N/A

09/06/31

--

5,475,000.00

5,475,000.00

10/06/24

44

30507616

IN

Greeley

CO

Actual/360

3.700%

14,966.50

0.00

0.00

N/A

08/06/31

--

4,854,000.00

4,854,000.00

10/06/24

45

30507730

RT

Maricopa

AZ

Actual/360

3.640%

12,436.67

0.00

0.00

N/A

09/06/31

--

4,100,000.00

4,100,000.00

10/06/24

46

30507727

RT

Various

Various

Actual/360

3.430%

10,761.40

7,044.45

0.00

N/A

09/06/31

--

3,764,919.58

3,757,875.13

10/06/24

47

30507781

SS

Fayetteville

NC

Actual/360

4.500%

12,507.07

5,226.92

0.00

N/A

10/06/31

--

3,335,219.46

3,329,992.54

10/06/24

Totals

3,066,925.33

428,112.11

0.00

1,109,067,827.90

1,108,639,715.79

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 15 of 29

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

1A-1-C-4

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A-1-C-7

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A-1-C-8

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A-2-C-2

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A-2-C-3

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A-1-C1

25,270,186.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A-1-C2

25,270,186.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3A1

11,092,745.41

2,085,255.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A3

11,092,745.41

2,085,255.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A4

11,092,745.41

2,085,255.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A5

11,092,745.41

2,085,255.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A6

11,092,745.41

2,085,255.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A1

14,190,086.41

10,465,462.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A2

14,190,086.41

10,465,462.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A-3-1

34,525,177.00

8,366,788.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A-3-3

34,525,177.00

8,366,788.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

3,996,973.02

3,976,537.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

3,888,376.61

3,698,915.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

2,930,287.49

2,436,808.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A2

5,974,133.12

6,063,173.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

1,309,554.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,066,905.00

0.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,152,620.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

13

2,455,669.48

2,464,097.57

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,741,205.75

2,810,459.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,293,087.00

2,318,770.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,465,107.15

688,912.73

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,258,778.50

2,399,587.68

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 16 of 29

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

18

2,057,802.56

2,074,828.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

2,167,577.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

20A2

4,284,771.70

4,472,229.74

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

2,285,440.95

2,324,294.77

07/01/23

06/30/24

--

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

23

1,243,185.87

1,453,570.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,488,621.65

1,444,373.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,069,329.78

940,219.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,288,824.81

1,358,638.53

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,252,074.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,147,552.88

973,780.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

858,451.40

871,077.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,021,258.29

1,024,135.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

977,275.06

1,027,004.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,627,581.24

1,085,809.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

893,045.56

909,707.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

859,306.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

773,479.12

823,252.49

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

809,538.66

638,184.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,048,752.07

871,714.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

761,112.94

923,905.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

558,349.51

492,177.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

450,219.36

289,443.30

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

425,513.85

223,240.62

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

407,224.88

419,239.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

390,335.20

390,540.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

529,273.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

335,284.30

315,223.43

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 17 of 29

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

46

392,457.25

394,003.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

568,067,843.34

100,688,633.96

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 29

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 19 of 29

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

3.318239%

3.303787%

72

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

3.318382%

3.303930%

73

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.318510%

3.304058%

74

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.318638%

3.304186%

75

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.318773%

3.304321%

76

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.318900%

3.304448%

77

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.319035%

3.304583%

78

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.319160%

3.304708%

79

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.319302%

3.304850%

80

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.319427%

3.304974%

81

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.319551%

3.305098%

82

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.319683%

3.305230%

83

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 29

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 21 of 29

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

83,261,963

83,261,963

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

190,298,096

190,298,096

0

0

49 - 60 Months

0

0

0

0

> 60 Months

835,079,657

835,079,657

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,108,639,716

1,108,639,716

0

0

0

0

Sep-24

1,109,067,828

1,109,067,828

0

0

0

0

Aug-24

1,109,459,157

1,109,459,157

0

0

0

0

Jul-24

1,109,849,250

1,109,849,250

0

0

0

0

Jun-24

1,110,261,084

1,110,261,084

0

0

0

0

May-24

1,110,648,641

1,110,648,641

0

0

0

0

Apr-24

1,111,058,028

1,111,058,028

0

0

0

0

Mar-24

1,111,443,066

1,111,443,066

0

0

0

0

Feb-24

1,111,873,164

1,111,873,164

0

0

0

0

Jan-24

1,112,255,624

1,112,255,624

0

0

0

0

Dec-23

1,112,636,876

1,112,636,876

0

0

0

0

Nov-23

1,113,040,181

1,113,040,181

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 22 of 29

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

10

30530160

27,283,376.75

27,283,376.75

47,450,000.00

04/29/21

1,284,688.19

0.82000

09/30/23

09/06/31

322

Totals

27,283,376.75

27,283,376.75

47,450,000.00

1,284,688.19

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 29

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

10

30530160

MF

PA

08/26/24

2

10/11/2024 - Loan transferred to the Special Servicer on 8/26/2024 due to various ongoing defaults (Guarantor voluntary Bankruptcy Ch 11 filing and a Sequestrator appointed in favor of Shin Da Enterprises at the Property). Collateral consists of

a 9-story, 95-unit (incl. 3 units leased to SoSuite Inc. for short-term rentals), multifamily complex located in the Callowhill submarket of Philadelphia. NOI/DSCR/Occ/DY: 3Q23 $1.31MM/0.83x/82%/4.8%. Updated financials are pending receipt. A

Notice of Defa ult and Reservation of Rights were sent. The Lender filed its Motion to Intervene and Proof of Claim regarding the various litigation. The Special Servicer will gather additional information and simultaneously discuss workout

strategies deemed appropriate to achieve the highest net present value recovery.

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 24 of 29

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

No modified loans this period

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 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 29

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 27 of 29

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)

10

0.00

0.00

5,694.48

0.00

0.00

0.00

0.00

0.00

473.55

0.00

0.00

0.00

19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

3.40

0.00

0.00

0.00

45

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.03

0.00

0.00

0.00

Total

0.00

0.00

5,694.48

0.00

0.00

0.00

0.00

0.00

476.98

0.00

0.00

0.00

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

Collateral Shortfall Total

6,171.46

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29