Wells Fargo Commercial Mortgage Trust 2016 C32

10/31/2024 | Press release | Distributed by Public on 10/31/2024 08:34

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2016-C32

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2016-C32

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

Master & Special Servicer

National Cooperative Bank, N.A.

Current Mortgage Loan and Property Stratification

8-12

Tom Klump

(703) 302-8080

[email protected]

Mortgage Loan Detail (Part 1)

13-16

2011 Crystal Drive, Suite 800 | Arlington, VA 22202 | United States

Mortgage Loan Detail (Part 2)

17-20

Special Servicer

Rialto Capital Advisors, LLC

Principal Prepayment Detail

21

General

(305) 229-6465

Historical Detail

22

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

Delinquency Loan Detail

23

Operating Advisor & Asset

Pentalpha Surveillance LLC

Representations Reviewer

Collateral Stratification and Historical Detail

24

Attention: Transaction Manager

[email protected]

Specially Serviced Loan Detail - Part 1

25

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

Specially Serviced Loan Detail - Part 2

26

Certificate Administrator

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

Bank, N.A.

Modified Loan Detail

27

Corporate Trust Services (CMBS)

[email protected];

Historical Liquidated Loan Detail

28

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

29

Trustee

Wilmington Trust, National Association

Interest Shortfall Detail - Collateral Level

30

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Supplemental Notes

31

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 31

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

94989YAW3

1.577000%

40,045,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

94989YAX1

2.696000%

45,913,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

94989YAY9

3.294000%

160,000,000.00

128,564,665.58

0.00

352,910.01

0.00

0.00

352,910.01

128,564,665.58

37.29%

30.00%

A-4

94989YAZ6

3.560000%

284,738,000.00

284,738,000.00

0.00

844,722.73

0.00

0.00

844,722.73

284,738,000.00

37.29%

30.00%

A-SB

94989YBA0

3.324000%

66,289,000.00

12,023,013.88

1,373,564.43

33,303.75

0.00

0.00

1,406,868.18

10,649,449.45

37.29%

30.00%

A-3FX

94989YBJ1

3.424000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FL

94989YBG7

6.617210%

75,000,000.00

60,264,686.99

0.00

343,397.41

0.00

0.00

343,397.41

60,264,686.99

37.29%

30.00%

A-S

94989YBB8

3.952000%

77,999,000.00

77,999,000.00

0.00

256,876.71

0.00

0.00

256,876.71

77,999,000.00

27.19%

21.88%

B

94989YBE2

4.729436%

64,798,000.00

64,798,000.00

0.00

255,381.69

0.00

0.00

255,381.69

64,798,000.00

18.80%

15.13%

C

94989YBF9

4.729436%

34,800,000.00

34,800,000.00

0.00

137,153.66

0.00

0.00

137,153.66

34,800,000.00

14.29%

11.50%

D

94989YAJ2

3.788000%

38,399,000.00

38,399,000.00

0.00

121,212.84

0.00

0.00

121,212.84

38,399,000.00

9.32%

7.50%

E

94989YAL7

2.955000%

23,999,000.00

23,999,000.00

0.00

59,097.54

0.00

0.00

59,097.54

23,999,000.00

6.21%

5.00%

F

94989YAN3

2.955000%

12,000,000.00

12,000,000.00

0.00

29,550.00

0.00

0.00

29,550.00

12,000,000.00

4.66%

3.75%

G*

94989YAQ6

2.955000%

35,999,761.00

35,952,909.81

0.00

74,405.31

0.00

0.00

74,405.31

35,952,909.81

0.00%

0.00%

V

94989YAS2

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

94989YAU7

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

959,979,763.01

773,538,276.26

1,373,564.43

2,508,011.65

0.00

0.00

3,881,576.08

772,164,711.83

X-A

94989YBC6

1.195441%

749,984,000.00

563,589,366.45

0.00

561,448.31

0.00

0.00

561,448.31

562,215,802.02

X-D

94989YAA1

0.941436%

38,399,000.00

38,399,000.00

0.00

30,125.18

0.00

0.00

30,125.18

38,399,000.00

X-E

94989YAC7

1.774436%

23,999,000.00

23,999,000.00

0.00

35,487.25

0.00

0.00

35,487.25

23,999,000.00

X-F

94989YAE3

1.774436%

12,000,000.00

12,000,000.00

0.00

17,744.36

0.00

0.00

17,744.36

12,000,000.00

X-G

94989YAG8

1.774436%

35,999,761.00

35,952,909.81

0.00

53,163.46

0.00

0.00

53,163.46

35,952,909.81

Notional SubTotal

860,381,761.00

673,940,276.26

0.00

697,968.56

0.00

0.00

697,968.56

672,566,711.83

Deal Distribution Total

1,373,564.43

3,205,980.21

0.00

0.00

4,579,544.64

*

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 31

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

94989YAW3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

94989YAX1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

94989YAY9

803.52915988

0.00000000

2.20568756

0.00000000

0.00000000

0.00000000

0.00000000

2.20568756

803.52915988

A-4

94989YAZ6

1,000.00000000

0.00000000

2.96666665

0.00000000

0.00000000

0.00000000

0.00000000

2.96666665

1,000.00000000

A-SB

94989YBA0

181.37268446

20.72085007

0.50240236

0.00000000

0.00000000

0.00000000

0.00000000

21.22325242

160.65183439

A-3FX

94989YBJ1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FL

94989YBG7

803.52915987

0.00000000

4.57863213

0.00000000

0.00000000

0.00000000

0.00000000

4.57863213

803.52915987

A-S

94989YBB8

1,000.00000000

0.00000000

3.29333338

0.00000000

0.00000000

0.00000000

0.00000000

3.29333338

1,000.00000000

B

94989YBE2

1,000.00000000

0.00000000

3.94119710

0.00000000

0.00000000

0.00000000

0.00000000

3.94119710

1,000.00000000

C

94989YBF9

1,000.00000000

0.00000000

3.94119713

0.00000000

0.00000000

0.00000000

0.00000000

3.94119713

1,000.00000000

D

94989YAJ2

1,000.00000000

0.00000000

3.15666658

0.00000000

0.00000000

0.00000000

0.00000000

3.15666658

1,000.00000000

E

94989YAL7

1,000.00000000

0.00000000

2.46250010

0.00000000

0.00000000

0.00000000

0.00000000

2.46250010

1,000.00000000

F

94989YAN3

1,000.00000000

0.00000000

2.46250000

0.00000000

0.00000000

0.00000000

0.00000000

2.46250000

1,000.00000000

G

94989YAQ6

998.69856942

0.00000000

2.06682789

0.39246733

14.79031764

0.00000000

0.00000000

2.06682789

998.69856942

V

94989YAS2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

94989YAU7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

94989YBC6

751.46851993

0.00000000

0.74861372

0.00000000

0.00000000

0.00000000

0.00000000

0.74861372

749.63706162

X-D

94989YAA1

1,000.00000000

0.00000000

0.78453033

0.00000000

0.00000000

0.00000000

0.00000000

0.78453033

1,000.00000000

X-E

94989YAC7

1,000.00000000

0.00000000

1.47869703

0.00000000

0.00000000

0.00000000

0.00000000

1.47869703

1,000.00000000

X-F

94989YAE3

1,000.00000000

0.00000000

1.47869667

0.00000000

0.00000000

0.00000000

0.00000000

1.47869667

1,000.00000000

X-G

94989YAG8

998.69856942

0.00000000

1.47677258

0.00000000

0.00000000

0.00000000

0.00000000

1.47677258

998.69856942

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 31

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3

09/01/24 - 09/30/24

30

0.00

352,910.01

0.00

352,910.01

0.00

0.00

0.00

352,910.01

0.00

A-4

09/01/24 - 09/30/24

30

0.00

844,722.73

0.00

844,722.73

0.00

0.00

0.00

844,722.73

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

33,303.75

0.00

33,303.75

0.00

0.00

0.00

33,303.75

0.00

X-A

09/01/24 - 09/30/24

30

0.00

561,448.31

0.00

561,448.31

0.00

0.00

0.00

561,448.31

0.00

X-D

09/01/24 - 09/30/24

30

0.00

30,125.18

0.00

30,125.18

0.00

0.00

0.00

30,125.18

0.00

X-E

09/01/24 - 09/30/24

30

0.00

35,487.25

0.00

35,487.25

0.00

0.00

0.00

35,487.25

0.00

X-F

09/01/24 - 09/30/24

30

0.00

17,744.36

0.00

17,744.36

0.00

0.00

0.00

17,744.36

0.00

X-G

09/01/24 - 09/30/24

30

0.00

53,163.46

0.00

53,163.46

0.00

0.00

0.00

53,163.46

0.00

A-3FX

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3FL

09/17/24 - 10/17/24

31

0.00

343,397.41

0.00

343,397.41

0.00

0.00

0.00

343,397.41

0.00

A-S

09/01/24 - 09/30/24

30

0.00

256,876.71

0.00

256,876.71

0.00

0.00

0.00

256,876.71

0.00

B

09/01/24 - 09/30/24

30

0.00

255,381.69

0.00

255,381.69

0.00

0.00

0.00

255,381.69

0.00

C

09/01/24 - 09/30/24

30

0.00

137,153.66

0.00

137,153.66

0.00

0.00

0.00

137,153.66

0.00

D

09/01/24 - 09/30/24

30

0.00

121,212.84

0.00

121,212.84

0.00

0.00

0.00

121,212.84

0.00

E

09/01/24 - 09/30/24

30

0.00

59,097.54

0.00

59,097.54

0.00

0.00

0.00

59,097.54

0.00

F

09/01/24 - 09/30/24

30

0.00

29,550.00

0.00

29,550.00

0.00

0.00

0.00

29,550.00

0.00

G

09/01/24 - 09/30/24

30

517,045.94

88,534.04

0.00

88,534.04

14,128.73

0.00

0.00

74,405.31

532,447.90

Totals

517,045.94

3,220,108.94

0.00

3,220,108.94

14,128.73

0.00

0.00

3,205,980.21

532,447.90

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 31

Additional Information

Total Available Distribution Amount (1)

4,579,544.64

Benchmark: Term SOFR

Current Period

5.197210

Next Period

4.895370

Benchmark Adjustment

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 31

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,066,718.47

Master Servicing Fee

10,642.46

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,851.08

Interest Adjustments

(707.19)

Trustee Fee

210.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

322.31

ARD Interest

0.00

Operating Advisor Fee

1,772.69

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

545.99

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,066,011.28

Total Fees

17,344.52

Principal

Expenses/Reimbursements

Scheduled Principal

1,373,564.43

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

13,250.00

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)

878.73

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

1,373,564.43

Total Expenses/Reimbursements

14,128.73

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,205,980.21

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,373,564.43

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

171,442.17

Prepayment Penalties paid to SWAP Counterparty

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

171,442.17

Total Payments to Certificateholders and Others

4,579,544.64

Total Funds Collected

4,611,017.88

Total Funds Distributed

4,611,017.89

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 31

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

773,538,276.26

773,538,276.26

Beginning Certificate Balance

773,538,276.26

(-) Scheduled Principal Collections

1,373,564.43

1,373,564.43

(-) Principal Distributions

1,373,564.43

(-) 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

772,164,711.83

772,164,711.83

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

773,578,428.77

773,578,428.77

Ending Certificate Balance

772,164,711.83

Ending Actual Collateral Balance

772,236,355.50

772,236,355.50

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

4.73%

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 31

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

24

111,463,919.40

14.44%

13

5.0036

NAP

Defeased

24

111,463,919.40

14.44%

13

5.0036

NAP

1,000,000 or less

3

2,731,983.92

0.35%

13

4.0395

2.752267

1.20 or less

24

133,436,080.31

17.28%

14

4.5904

0.724668

1,000,001 to 2,000,000

13

19,078,275.32

2.47%

14

4.3593

1.540341

1.21 to 1.30

5

37,661,109.67

4.88%

14

4.6919

1.225187

2,000,001 to 3,000,000

7

18,683,801.99

2.42%

14

4.4456

1.515226

1.31 to 1.40

5

27,847,265.94

3.61%

15

4.8605

1.377140

3,000,001 to 4,000,000

15

50,194,915.56

6.50%

14

4.4827

1.114152

1.41 to 1.50

5

41,102,618.56

5.32%

14

4.7204

1.433038

4,000,001 to 5,000,000

9

40,316,574.50

5.22%

14

4.8325

1.403918

1.51 to 1.60

7

77,199,397.72

10.00%

14

4.3589

1.582686

5,000,001 to 6,000,000

2

11,114,708.64

1.44%

13

4.5650

1.236565

1.61 to 1.70

4

8,041,106.89

1.04%

15

4.8206

1.657282

6,000,001 to 7,000,000

1

6,927,499.33

0.90%

9

4.9000

0.680000

1.71 to 1.80

4

50,560,113.03

6.55%

15

5.1447

1.773807

7,000,001 to 8,000,000

5

36,843,290.84

4.77%

14

5.0172

1.354477

1.81 to 1.90

4

152,013,292.35

19.69%

14

4.8084

1.896393

8,000,001 to 9,000,000

3

25,287,298.36

3.27%

14

4.7198

1.279235

1.91 to 2.00

4

31,425,092.79

4.07%

14

5.1590

1.952498

9,000,001 to 10,000,000

1

9,799,164.33

1.27%

13

4.9700

1.971900

2.01 to 3.00

12

100,424,782.16

13.01%

14

4.6264

2.352676

10,000,001 to 15,000,000

6

71,521,447.89

9.26%

14

4.7117

1.709117

3.01 to 3.50

0

0.00

0.00%

0

0.0000

0.000000

15,000,001 to 20,000,000

3

53,441,269.62

6.92%

15

5.0404

1.105224

3.51 to 4.00

0

0.00

0.00%

0

0.0000

0.000000

20,000,001 to 30,000,000

2

56,046,829.05

7.26%

14

4.4858

1.672123

4.01 or greater

1

989,933.01

0.13%

12

4.1500

5.060000

30,000,001 to 50,000,000

3

122,289,701.42

15.84%

14

4.6307

1.829375

Totals

99

772,164,711.83

100.00%

14

4.7574

1.585946

50,000,001 to 80,000,000

1

55,099,031.66

7.14%

13

5.1200

1.898700

80,000,001 or greater

1

81,325,000.00

10.53%

14

4.6100

1.906800

Totals

99

772,164,711.83

100.00%

14

4.7574

1.585946

(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 31

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

26

111,463,919.40

14.44%

13

5.0036

NAP

Utah

1

3,644,544.70

0.47%

14

4.9600

1.945300

Alabama

1

3,164,871.37

0.41%

13

5.0200

1.104800

Washington, DC

1

2,375,155.41

0.31%

15

4.6400

1.780800

Arizona

1

5,370,393.00

0.70%

14

5.1800

1.778400

Wisconsin

6

5,284,054.30

0.68%

13

5.3954

0.318009

California

5

76,878,308.72

9.96%

14

4.4256

1.523304

Totals

139

772,164,711.83

100.00%

14

4.7574

1.585946

Colorado

1

3,257,062.63

0.42%

13

4.9400

1.384800

Property Type³

Delaware

1

26,046,829.05

3.37%

13

4.5500

2.806300

Florida

4

41,618,533.09

5.39%

14

4.9393

1.316897

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Georgia

1

1,331,343.56

0.17%

13

5.0800

2.165300

Properties

Balance

Agg. Bal.

DSCR¹

Illinois

19

80,089,993.71

10.37%

15

4.8124

1.312621

Defeased

26

111,463,919.40

14.44%

13

5.0036

NAP

Indiana

11

25,774,977.35

3.34%

14

4.9664

1.882083

Industrial

21

82,517,540.37

10.69%

15

4.9862

1.990315

Iowa

1

4,490,235.38

0.58%

14

4.9700

1.310600

Lodging

4

99,008,728.40

12.82%

13

4.9333

2.066149

Kentucky

1

7,221,527.19

0.94%

15

5.0000

1.467300

Mixed Use

4

14,693,500.75

1.90%

14

4.9093

1.743183

Louisiana

2

19,896,858.98

2.58%

15

5.1845

1.281643

Mobile Home Park

1

1,773,380.22

0.23%

15

5.0400

1.679500

Maryland

1

3,055,516.34

0.40%

13

4.5800

1.020000

Multi-Family

27

84,579,113.62

10.95%

14

4.0422

1.282483

Michigan

5

15,821,062.14

2.05%

14

4.8328

1.855890

Office

7

99,055,973.62

12.83%

14

4.3830

1.188672

Nevada

2

16,354,084.90

2.12%

15

4.7725

1.818673

Other

1

17,891,219.07

2.32%

15

5.1000

0.693800

New Jersey

4

48,246,596.85

6.25%

13

4.7686

1.936671

Retail

41

225,846,632.47

29.25%

14

4.8635

1.550785

New Mexico

1

19,084,422.76

2.47%

14

4.8900

1.221500

Self Storage

7

35,334,703.91

4.58%

13

4.7855

1.979058

New York

26

126,781,443.80

16.42%

13

4.4766

1.471383

Totals

139

772,164,711.83

100.00%

14

4.7574

1.585946

Ohio

2

7,449,014.81

0.96%

14

4.9754

1.778586

Oklahoma

1

4,030,732.42

0.52%

13

5.0200

1.104800

Oregon

1

4,703,174.87

0.61%

15

5.0700

2.023100

South Carolina

1

7,698,008.16

1.00%

15

5.4500

1.382300

Tennessee

1

8,543,968.33

1.11%

13

4.6200

0.948000

Texas

12

92,488,078.61

11.98%

14

4.6521

1.845087

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 31

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

24

111,463,919.40

14.44%

13

5.0036

NAP

Defeased

24

111,463,919.40

14.44%

13

5.0036

NAP

3.750% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

20

63,123,978.00

8.17%

14

3.9095

1.153655

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

5

51,723,403.44

6.70%

14

4.0694

1.599591

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

2

41,413,811.27

5.36%

15

4.4410

0.883795

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

13

202,720,213.14

26.25%

14

4.6361

1.970368

49 months or greater

75

660,700,792.43

85.56%

14

4.7158

1.598595

4.751% to 5.000%

16

103,215,130.98

13.37%

14

4.9077

1.500882

Totals

99

772,164,711.83

100.00%

14

4.7574

1.585946

5.001% to 5.250%

13

160,658,788.58

20.81%

14

5.1395

1.587712

5.251% to 5.750%

6

37,845,467.02

4.90%

15

5.3503

1.442846

5.751% or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

99

772,164,711.83

100.00%

14

4.7574

1.585946

(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 31

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

24

111,463,919.40

14.44%

13

5.0036

NAP

Defeased

24

111,463,919.40

14.44%

13

5.0036

NAP

60 months or less

75

660,700,792.43

85.56%

14

4.7158

1.598595

Interest Only

4

149,325,000.00

19.34%

14

4.5938

1.707989

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

180 months or less

2

13,788,966.68

1.79%

15

4.4993

1.465593

Totals

99

772,164,711.83

100.00%

14

4.7574

1.585946

181 months to 240 months

5

61,415,433.83

7.95%

13

5.0361

1.853878

241 months to 300 months

59

422,551,912.62

54.72%

14

4.7457

1.542332

301 months to 420 months

5

13,619,479.30

1.76%

14

3.9048

1.128258

421 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

99

772,164,711.83

100.00%

14

4.7574

1.585946

(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 31

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

24

111,463,919.40

14.44%

13

5.0036

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

59

597,334,094.20

77.36%

14

4.7689

1.646156

13 to 24 months

13

40,535,152.25

5.25%

14

3.9433

1.142530

25 months or greater

3

22,831,545.98

2.96%

13

4.6988

1.163957

Totals

99

772,164,711.83

100.00%

14

4.7574

1.585946

(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 31

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

310932349

RT

Various

TX

Actual/360

4.610%

312,423.54

0.00

0.00

N/A

12/11/25

--

81,325,000.00

81,325,000.00

10/11/24

2

300571462

LO

Melville

NY

Actual/360

5.120%

235,812.49

169,520.08

0.00

N/A

11/06/25

--

55,268,551.74

55,099,031.66

10/06/24

3

310932160

OF

Redwood City

CA

Actual/360

4.070%

158,271.07

82,458.77

0.00

N/A

12/11/25

--

46,664,687.79

46,582,229.02

10/11/24

4

310932458

IN

Various

Various

Actual/360

5.210%

171,837.16

71,142.97

0.00

N/A

01/11/26

--

39,578,615.37

39,507,472.40

10/11/24

5

310931549

IN

Newark

NJ

Actual/360

4.720%

142,386.67

0.00

0.00

N/A

12/11/25

--

36,200,000.00

36,200,000.00

10/11/24

6

310933274

OF

Chicago

IL

Actual/360

4.430%

110,750.00

0.00

0.00

N/A

01/11/26

--

30,000,000.00

30,000,000.00

10/11/24

7

300571444

LO

Newark

DE

Actual/360

4.550%

98,946.14

48,855.41

0.00

N/A

11/06/25

--

26,095,684.46

26,046,829.05

10/06/24

9

310931304

RT

Albuquerque

NM

Actual/360

4.890%

77,906.82

33,815.77

0.00

N/A

12/11/25

--

19,118,238.53

19,084,422.76

10/11/24

11

300571480

98

Orlando

FL

Actual/360

5.100%

76,198.42

37,821.03

0.00

N/A

01/06/26

--

17,929,040.10

17,891,219.07

10/06/24

13

416000224

RT

Metairie

LA

Actual/360

5.150%

70,813.35

34,569.71

0.00

N/A

01/01/26

--

16,500,197.50

16,465,627.79

10/01/24

14

416000121

MF

Grand Rapids

MI

Actual/360

4.980%

65,330.88

33,755.12

0.00

N/A

01/01/26

--

15,742,380.48

15,708,625.36

10/01/24

15

470097610

MF

Chicago

IL

Actual/360

4.470%

42,867.67

94,288.35

0.00

N/A

01/01/26

--

11,508,099.62

11,413,811.27

10/01/24

16

305410016

Various Various

IN

Actual/360

5.300%

60,998.40

28,344.57

0.00

N/A

01/01/26

--

13,810,959.40

13,782,614.83

10/01/24

17

310932190

RT

Reno

NV

Actual/360

4.740%

57,684.94

23,077.00

0.00

N/A

01/11/26

--

14,603,781.68

14,580,704.68

10/11/24

18

300571470

MF

McDonough

GA

Actual/360

4.820%

56,497.97

25,012.64

0.00

N/A

01/06/26

07/06/25

14,065,883.41

14,040,870.77

10/06/24

19

305410019

MF

Indianapolis

IN

Actual/360

5.250%

63,003.04

20,931.92

0.00

N/A

01/01/26

--

14,400,694.54

14,379,762.62

10/01/24

20

470096010

MF

New York

NY

Actual/360

3.950%

36,510.31

27,552.22

0.00

N/A

11/01/25

--

11,091,739.49

11,064,187.27

10/01/24

21

310931266

LO

Ontario

CA

Actual/360

4.860%

43,192.09

23,373.47

0.00

N/A

12/11/25

--

10,664,713.97

10,641,340.50

10/11/24

22

310929990

SS

Boca Raton

FL

Actual/360

4.820%

40,394.68

17,977.44

0.00

N/A

12/11/25

--

10,056,766.78

10,038,789.34

10/11/24

23

305410023

SS

Various

Various

Actual/360

4.970%

40,656.34

17,256.29

0.00

N/A

11/06/25

--

9,816,420.62

9,799,164.33

10/06/24

24

300571456

RT

Madison

TN

Actual/360

4.620%

32,955.34

15,859.49

0.00

N/A

11/06/25

--

8,559,827.82

8,543,968.33

10/06/24

25

305410025

SS

Various

Various

Actual/360

4.550%

32,399.74

15,997.62

0.00

N/A

11/01/25

--

8,544,987.14

8,528,989.52

10/01/24

26

310931907

OF

Petaluma

CA

Actual/360

5.000%

34,290.00

15,258.64

0.00

N/A

01/11/26

--

8,229,599.15

8,214,340.51

09/11/24

27

416000223

RT

Greenville

SC

Actual/360

5.450%

35,032.20

15,504.50

0.00

N/A

01/01/26

--

7,713,512.66

7,698,008.16

10/01/24

28

600931465

RT

Loxahatchee

FL

Actual/360

4.690%

29,317.34

14,715.80

0.00

N/A

11/11/25

--

7,501,237.74

7,486,521.94

10/11/24

29

416000221

LO

Hebron

KY

Actual/360

5.000%

30,154.18

15,475.66

0.00

N/A

01/01/26

--

7,237,002.85

7,221,527.19

10/01/24

30

300571461

RT

Various

Various

Actual/360

5.020%

30,166.73

15,567.06

0.00

N/A

11/06/25

--

7,211,170.85

7,195,603.79

10/06/24

31

300571443

SS

Philadelphia

PA

Actual/360

4.830%

29,599.34

13,203.50

0.00

N/A

08/06/25

--

7,353,873.46

7,340,669.96

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 31

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

32

479064000

OF

Burlington

NJ

Actual/360

4.900%

27,580.10

0.00

0.00

N/A

07/01/25

--

6,927,499.33

6,927,499.33

10/01/24

33

310932012

LO

Carmel

IN

Actual/360

4.630%

22,501.21

19,741.57

0.00

N/A

09/11/25

--

5,831,847.72

5,812,106.15

10/11/24

34

410930395

RT

San Bernardino

CA

Actual/360

4.910%

29,670.68

9,860.62

0.00

N/A

12/11/25

--

7,251,490.38

7,241,629.76

10/11/24

35

470096640

MF

Long Beach

NY

Actual/360

3.990%

19,147.17

14,231.56

0.00

N/A

11/01/25

--

5,758,547.20

5,744,315.64

10/01/24

37

300571469

MF

Jacksonville

FL

Actual/360

5.130%

22,422.47

11,082.40

0.00

N/A

12/06/25

09/06/25

5,245,023.05

5,233,940.65

10/06/24

39

300571471

RT

Scottsdale

AZ

Actual/360

5.180%

23,221.49

9,103.20

0.00

N/A

12/06/25

--

5,379,496.20

5,370,393.00

10/06/24

40

600931770

MU

Royal Oak

MI

Actual/360

4.710%

19,350.97

11,024.51

0.00

N/A

12/11/25

--

4,930,183.85

4,919,159.34

10/11/24

41

410932854

MU

Portland

OR

Actual/360

5.070%

19,913.09

9,983.12

0.00

N/A

01/11/26

--

4,713,157.99

4,703,174.87

10/11/24

42

300571467

RT

Missouri City

TX

Actual/360

4.900%

20,398.37

7,730.15

0.00

N/A

12/06/25

--

4,995,519.20

4,987,789.05

10/06/24

43

310931720

RT

Waterloo

IA

Actual/360

4.970%

18,637.30

9,717.15

0.00

12/11/25

12/11/35

--

4,499,952.53

4,490,235.38

10/11/24

44

470097410

MF

White Plains

NY

Actual/360

3.870%

13,778.25

10,659.21

0.00

N/A

12/01/25

--

4,272,324.57

4,261,665.36

10/01/24

45

300571455

RT

Various

WI

Actual/360

5.430%

20,189.97

9,107.08

0.00

N/A

11/06/25

--

4,461,871.42

4,452,764.34

09/06/24

46

416000227

RT

Hilliard

OH

Actual/360

5.290%

18,915.71

8,818.48

0.00

N/A

01/01/26

--

4,290,898.05

4,282,079.57

10/01/24

47

305410047

LO

Hickory

NC

Actual/360

4.940%

15,849.87

13,205.11

0.00

N/A

06/01/25

--

3,850,169.87

3,836,964.76

10/01/24

48

300571473

LO

Round Rock

TX

Actual/360

5.080%

17,305.86

8,696.77

0.00

N/A

12/06/25

09/06/25

4,087,999.19

4,079,302.42

10/06/24

49

470097540

MF

New York

NY

Actual/360

3.850%

12,542.27

9,726.12

0.00

N/A

01/01/26

--

3,909,277.73

3,899,551.61

10/01/24

50

300571457

MH

Moyock

NC

Actual/360

5.040%

18,275.40

7,070.24

0.00

N/A

11/06/25

08/06/25

4,351,286.59

4,344,216.35

10/06/24

51

300571465

MH

Greenwood

IN

Actual/360

5.400%

16,667.75

11,610.29

0.00

N/A

12/06/25

--

3,703,945.44

3,692,335.15

10/06/24

52

470097060

MF

Forest Hills

NY

Actual/360

3.840%

12,884.53

5,477.40

0.00

N/A

11/01/25

--

4,026,415.06

4,020,937.66

10/01/24

53

470096270

MF

Brooklyn

NY

Actual/360

3.810%

11,686.45

9,307.26

0.00

N/A

11/01/25

--

3,680,771.72

3,671,464.46

10/01/24

54

470097470

MF

New York

NY

Actual/360

3.890%

11,887.06

9,076.69

0.00

N/A

01/01/26

--

3,666,958.43

3,657,881.74

10/01/24

55

300571477

SS

Louisville

KY

Actual/360

4.930%

16,203.76

7,388.28

0.00

N/A

10/06/25

--

3,944,119.38

3,936,731.10

10/06/24

56

416000226

IN

Camarillo

CA

Actual/360

5.310%

18,603.01

5,301.80

0.00

N/A

01/01/26

--

4,204,070.73

4,198,768.93

10/01/24

57

300571446

LO

Austin

TX

Actual/360

5.350%

15,198.23

10,823.73

0.00

N/A

08/06/25

--

3,408,948.47

3,398,124.74

10/06/24

58

410931878

SS

South Jordan

UT

Actual/360

4.960%

15,094.50

7,349.45

0.00

N/A

12/11/25

--

3,651,894.15

3,644,544.70

10/11/24

59

300571472

MH

Various

Various

Actual/360

5.030%

14,616.19

7,468.73

0.00

N/A

12/06/25

--

3,486,963.54

3,479,494.81

10/06/24

60

416000225

RT

Marrero

LA

Actual/360

5.350%

15,328.82

7,007.73

0.00

N/A

01/01/26

--

3,438,238.92

3,431,231.19

10/01/24

61

300571478

RT

Rochester

NY

Actual/360

5.200%

14,839.00

7,125.44

0.00

N/A

01/06/26

--

3,424,385.16

3,417,259.72

03/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 31

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

62

470096840

MF

Yonkers

NY

Actual/360

3.970%

10,067.22

10,980.05

0.00

N/A

12/01/25

--

3,042,987.87

3,032,007.82

10/01/24

65

410927412

RT

Indianapolis

IN

Actual/360

4.670%

12,899.10

7,451.32

0.00

N/A

12/11/25

--

3,314,543.54

3,307,092.22

10/11/24

66

479063200

OF

Houston

TX

Actual/360

4.510%

12,270.30

7,767.25

0.00

N/A

06/01/25

--

3,264,825.46

3,257,058.21

10/01/24

67

470097650

MF

Hartsdale

NY

Actual/360

3.840%

9,849.85

7,709.05

0.00

N/A

12/01/25

--

3,078,077.15

3,070,368.10

10/01/24

68

305410068

SS

Brownsburg; Pittsboro IN

Actual/360

4.550%

12,624.16

6,233.28

0.00

N/A

11/01/25

--

3,329,449.30

3,323,216.02

10/01/24

69

479066900

RT

San Antonio

TX

Actual/360

5.070%

13,807.35

5,997.20

0.00

N/A

01/01/26

--

3,268,011.61

3,262,014.41

10/01/24

70

300571459

RT

Lafayette

CO

Actual/360

4.940%

13,431.96

5,761.82

0.00

N/A

11/06/25

--

3,262,824.45

3,257,062.63

10/06/24

71

470097390

MF

New Rochelle

NY

Actual/360

3.940%

9,755.27

7,307.39

0.00

N/A

01/01/26

--

2,971,147.14

2,963,839.75

10/01/24

72

600931600

MU

Ann Arbor

MI

Actual/360

4.720%

11,937.03

6,777.23

0.00

N/A

12/11/25

--

3,034,837.52

3,028,060.29

10/11/24

73

470097260

MF

Jackson Heights

NY

Actual/360

3.910%

10,237.16

4,195.39

0.00

N/A

12/01/25

--

3,141,839.70

3,137,644.31

10/01/24

74

410931846

MF

Washington

DC

Actual/360

4.640%

9,234.87

13,173.23

0.00

N/A

01/11/26

--

2,388,328.64

2,375,155.41

10/11/24

75

305410075

RT

Bradenton

FL

Actual/360

4.920%

12,115.45

6,502.56

0.00

N/A

10/01/25

--

2,954,987.76

2,948,485.20

10/01/24

76

479065800

OF

Columbia

MD

Actual/360

4.580%

11,683.66

5,705.63

0.00

N/A

11/01/25

--

3,061,221.97

3,055,516.34

10/01/24

78

305410078

RT

Algonac

MI

Actual/360

5.250%

12,001.58

5,668.94

0.00

N/A

01/01/26

--

2,743,217.89

2,737,548.95

10/01/24

79

470097280

MF

Forest Hills

NY

Actual/360

3.910%

9,067.20

3,715.91

0.00

N/A

12/01/25

--

2,782,773.03

2,779,057.12

10/01/24

80

410932031

IN

Troy

MI

Actual/360

4.770%

10,402.99

5,805.47

0.00

N/A

12/11/25

--

2,617,104.51

2,611,299.04

10/11/24

81

470097690

MF

Bronx

NY

Actual/360

3.900%

8,760.37

3,591.85

0.00

N/A

01/01/26

--

2,695,499.05

2,691,907.20

10/01/24

82

416000219

MF

Clinton Township

MI

Actual/360

4.820%

10,164.60

5,611.65

0.00

N/A

11/01/25

--

2,530,606.17

2,524,994.52

10/01/24

84

410927042

RT

Bolingbrook

IL

Actual/360

4.660%

8,904.40

4,517.74

0.00

N/A

11/11/25

08/11/25

2,292,979.52

2,288,461.78

10/11/24

85

305410085

MH

La Porte

TX

Actual/360

5.420%

9,723.95

4,345.55

0.00

N/A

01/01/26

--

2,152,903.07

2,148,557.52

10/01/24

86

600928820

OF

Spring

TX

Actual/360

5.020%

9,219.16

3,801.52

0.00

N/A

01/11/26

10/11/25

2,203,783.10

2,199,981.58

10/11/24

87

300571460

RT

Houston

TX

Actual/360

5.020%

7,985.31

4,120.69

0.00

N/A

11/06/25

--

1,908,839.83

1,904,719.14

10/06/24

88

610932433

MH

Boulder City

NV

Actual/360

5.040%

7,464.07

3,779.69

0.00

N/A

01/11/26

--

1,777,159.91

1,773,380.22

10/11/24

89

600931981

RT

Charleston

SC

Actual/360

5.080%

7,224.56

3,609.87

0.00

N/A

01/11/26

10/11/25

1,706,590.02

1,702,980.15

10/11/24

90

470097770

MF

Brooklyn

NY

Actual/360

3.850%

5,268.60

4,107.56

0.00

N/A

12/01/25

--

1,642,162.37

1,638,054.81

10/01/24

91

300571463

SS

Middlebury

VT

Actual/360

4.980%

7,200.31

3,243.89

0.00

N/A

09/06/25

--

1,735,014.89

1,731,771.00

10/06/24

92

305410092

MH

West Burlington

IA

Actual/360

5.920%

6,855.46

7,025.10

0.00

N/A

01/01/26

--

1,389,620.25

1,382,595.15

10/01/24

93

410931892

RT

Egg Harbor Township NJ

Actual/360

4.850%

6,171.60

5,058.14

0.00

N/A

12/11/25

--

1,526,994.07

1,521,935.93

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 31

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

95

300571474

MU

Amsterdam

NY

Actual/360

5.050%

6,836.06

2,989.78

0.00

N/A

10/06/25

--

1,624,410.70

1,621,420.92

10/06/24

96

470096560

MF

Bronx

NY

Actual/360

4.050%

6,075.00

0.00

0.00

N/A

11/01/25

--

1,800,000.00

1,800,000.00

10/01/24

97

470098040

MF

Great Neck

NY

Actual/360

3.980%

4,933.26

3,639.47

0.00

N/A

01/01/26

--

1,487,415.80

1,483,776.33

10/01/24

98

470097000

MF

Rockville Centre

NY

Actual/360

3.950%

4,868.04

3,673.63

0.00

N/A

11/01/25

--

1,478,898.67

1,475,225.04

10/01/24

99

300571466

SS

Upper Darby

PA

Actual/360

4.980%

6,711.85

2,821.83

0.00

N/A

09/06/25

--

1,617,313.34

1,614,491.51

10/06/24

100

470097910

MF

Brooklyn

NY

Actual/360

3.930%

4,593.53

3,454.08

0.00

N/A

01/01/26

--

1,402,605.65

1,399,151.57

10/01/24

101

470096710

MF

Flushing

NY

Actual/360

4.050%

4,611.62

3,313.37

0.00

N/A

01/01/26

--

1,366,406.28

1,363,092.91

10/01/24

102

470095470

MF

Brooklyn

NY

Actual/360

3.950%

4,338.01

3,254.59

0.00

N/A

12/01/25

--

1,317,877.34

1,314,622.75

10/01/24

103

305410103

RT

Warner Robins

GA

Actual/360

5.080%

5,648.12

2,856.91

0.00

N/A

11/01/25

--

1,334,200.47

1,331,343.56

10/01/24

105

300571464

SS

Salisbury

MA

Actual/360

4.880%

5,235.48

2,442.44

0.00

N/A

09/06/25

--

1,287,413.98

1,284,971.54

10/06/24

107

470096780

MF

Mamaroneck

NY

Actual/360

3.920%

3,485.79

2,660.80

0.00

N/A

11/01/25

--

1,067,077.85

1,064,417.05

10/01/24

108

479064500

RT

Corpus Christi

TX

Actual/360

4.770%

4,022.54

3,403.95

0.00

N/A

11/01/25

--

1,011,959.96

1,008,556.01

10/01/24

110

470097510

MF

Garden City

NY

Actual/360

4.020%

3,318.42

2,424.41

0.00

N/A

12/01/25

--

990,572.91

988,148.50

10/01/24

111

470095080

MF

New York

NY

Actual/360

4.150%

3,427.92

1,272.55

0.00

N/A

10/01/25

--

991,205.56

989,933.01

10/01/24

112

470097100

MF

Bronxville

NY

Actual/360

3.920%

2,471.77

2,762.53

0.00

N/A

11/01/25

--

756,664.94

753,902.41

10/01/24

Totals

3,066,011.28

1,373,564.43

0.00

773,538,276.26

772,164,711.83

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 16 of 31

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

8,166,593.65

3,963,537.51

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

10,766,027.87

10,442,392.91

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

5,751,677.84

2,491,488.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

5,370,894.52

2,741,673.39

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

4,019,984.50

2,005,078.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

2,403.00

0.00

6

5,340,284.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7

5,641,613.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

1,838,556.00

913,717.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

1,502,329.13

481,004.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,871,802.22

950,644.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

15

2,310,297.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,050,449.00

1,123,490.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,625,623.00

937,439.66

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

20

1,095,792.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,540,703.25

1,393,115.63

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,443,604.91

735,452.95

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,528,531.00

1,388,615.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,099,845.89

313,801.95

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,269,648.51

615,297.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

636,134.18

275,626.95

01/01/24

06/30/24

--

0.00

0.00

49,514.35

49,514.35

0.00

0.00

27

902,943.02

447,411.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

622,616.00

328,821.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,013,026.17

925,358.71

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

569,035.66

151,582.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 31

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

32

359,354.00

0.00

--

--

03/11/24

0.00

0.00

412,304.53

412,304.53

0.00

0.00

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

893,417.75

401,616.04

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

296,259.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

39

710,264.88

365,132.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

611,623.90

317,707.97

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

710,150.73

389,172.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

519,827.10

218,456.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

0.00

351,242.00

01/01/16

09/30/16

--

0.00

0.00

0.00

0.00

0.00

0.00

44

590,557.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

281,789.00

26,827.82

01/01/24

03/31/24

08/12/24

1,789,870.15

0.00

29,278.46

29,278.46

15,373.83

0.00

46

610,445.36

290,137.09

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

Full Defeasance

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

49

206,061.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

52

248,610.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

53

226,009.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

54

243,168.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

56

584,557.56

300,100.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

58

533,775.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

59

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

60

258,526.63

103,931.30

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

110,554.47

74,187.00

01/01/24

03/31/24

06/11/24

0.00

3,454.69

21,929.78

152,649.34

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 31

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

62

315,294.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

65

527,363.02

249,870.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

66

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

67

268,472.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

68

378,035.42

169,222.81

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

69

405,025.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

70

368,541.24

338,376.40

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

71

128,859.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

72

500,516.47

196,919.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

73

93,234.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

74

552,280.75

249,936.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

75

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

76

253,513.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

78

243,421.15

62,903.79

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

79

239,611.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

80

581,701.54

284,590.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

81

40,958.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

82

553,598.61

294,145.39

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

84

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

85

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

86

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

87

180,237.00

84,821.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

88

181,178.96

114,608.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

89

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

90

290,357.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

91

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

92

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

93

234,494.92

119,151.88

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 19 of 31

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

95

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

96

8,478.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

97

165,865.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

98

261,973.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

99

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

100

99,325.39

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

101

114,239.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

102

68,599.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

103

237,170.84

120,798.30

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

105

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

107

164,605.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

108

165,900.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

110

140,035.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

111

285,648.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

112

165,046.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

84,186,543.32

37,749,407.57

1,789,870.15

3,454.69

513,027.12

643,746.68

17,776.83

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 31

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 21 of 31

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

1

3,417,259.72

0

0.00

2

7,870,024.06

0

0.00

0

0.00

0

0.00

4.757390%

4.717795%

14

09/17/24

0

0.00

0

0.00

1

3,424,385.16

0

0.00

2

7,886,256.58

0

0.00

0

0.00

0

0.00

4.757440%

4.717852%

15

08/16/24

0

0.00

0

0.00

1

3,430,986.41

0

0.00

2

7,901,252.66

0

0.00

0

0.00

1

18,904,672.34

4.757481%

4.717899%

16

07/17/24

0

0.00

0

0.00

1

3,437,558.23

0

0.00

2

7,916,180.24

0

0.00

0

0.00

0

0.00

4.755437%

4.716424%

17

06/17/24

0

0.00

0

0.00

1

3,444,596.09

0

0.00

2

7,932,208.70

0

0.00

0

0.00

0

0.00

4.755484%

4.716478%

18

05/17/24

0

0.00

1

3,451,107.24

0

0.00

0

0.00

2

7,946,994.88

0

0.00

0

0.00

0

0.00

4.755522%

4.716521%

19

04/17/24

0

0.00

0

0.00

1

3,458,086.64

0

0.00

2

7,962,887.11

0

0.00

0

0.00

0

0.00

4.755568%

4.716573%

20

03/15/24

0

0.00

1

3,464,537.65

0

0.00

0

0.00

2

7,977,533.16

0

0.00

0

0.00

0

0.00

4.755605%

4.716615%

21

02/16/24

1

3,471,958.44

0

0.00

0

0.00

0

0.00

2

7,994,468.79

0

0.00

0

0.00

0

0.00

4.755658%

4.716675%

22

01/18/24

1

4,530,622.96

1

3,478,347.61

0

0.00

0

0.00

2

8,008,970.57

0

0.00

0

0.00

0

0.00

4.755694%

4.716716%

23

12/15/23

1

3,484,708.30

0

0.00

0

0.00

0

0.00

2

8,023,406.12

0

0.00

0

0.00

0

0.00

4.755728%

4.716756%

24

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

2

8,038,960.52

0

0.00

0

0.00

0

0.00

4.755771%

4.716805%

25

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

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 31

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

26

310931907

09/11/24

0

A

49,514.35

49,514.35

0.00

8,229,599.15

45

300571455

09/06/24

0

B

29,278.46

29,278.46

15,373.83

4,461,871.42

06/18/20

7

12/01/21

61

300571478

03/06/24

6

6

21,929.78

152,649.34

22,707.65

3,464,537.65

08/03/18

7

05/18/23

Totals

100,722.59

231,442.15

38,081.48

16,156,008.22

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 23 of 31

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

78,589,981

78,589,981

0

0

13 - 24 Months

689,084,495

681,214,471

0

7,870,024

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

4,490,235

4,490,235

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

772,164,712

764,294,688

0

0

0

7,870,024

Sep-24

773,538,276

765,652,020

0

0

0

7,886,257

Aug-24

774,823,369

766,922,116

0

0

0

7,901,253

Jul-24

795,040,168

787,123,988

0

0

0

7,916,180

Jun-24

796,432,570

788,500,361

0

0

0

7,932,209

May-24

797,733,450

789,786,455

0

0

0

7,946,995

Apr-24

799,115,012

791,152,125

0

0

0

7,962,887

Mar-24

800,404,738

792,427,205

0

0

0

7,977,533

Feb-24

801,862,021

793,867,552

0

0

0

7,994,469

Jan-24

803,140,322

795,131,351

0

0

0

8,008,971

Dec-23

804,413,311

796,389,905

0

0

0

8,023,406

Nov-23

805,767,991

797,729,031

0

0

0

8,038,961

(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 24 of 31

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

6

310933274

30,000,000.00

30,000,000.00

166,500,000.00

12/02/15

3,250,989.00

0.68740

12/31/23

01/11/26

I/O

32

479064000

6,927,499.33

6,927,499.33

10,650,000.00

05/27/15

334,886.00

0.68000

12/31/20

07/01/25

248

45

300571455

4,452,764.34

4,461,871.42

1,870,000.00

05/25/24

4,102.82

0.04660

03/31/24

11/06/25

252

61

300571478

3,417,259.72

3,464,537.65

4,000,000.00

04/22/24

17,887.00

0.27140

03/31/24

01/06/26

254

Totals

44,797,523.39

44,853,908.40

183,020,000.00

3,607,864.82

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 31

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

6

310933274

OF

IL

08/02/22

13

Special Servicer is in communication with Borrower's representatives, and is evaluating the Loan and collateral in order to determine the appropriate next steps for the Loan. The Loan is current on debt service payments, and cash management

is active. Various potential loan modification scenarios are being considered. Loan is current as of October 2024.

32

479064000

OF

NJ

03/08/21

11

No comment provided for this loan this cycle.

45

300571455

RT

WI

06/18/20

7

Loan transferred for Monetary Default as a result of the Covid-19 pandemic. Collateral was foreclosed on 12/30/21. Mid-America is the Property Management company. Disposition of 2 of 5 properties occurred in October 2023. Remaining 3

remaining properties are being marketed for sale as of October 2024.

61

300571478

RT

NY

08/03/18

7

The Property went REO on 5/18/23 via deed in lieu of foreclosure. Pyramid Group is in as property and leasing managers. REO finalized a 7-year renewal with Tops Grocer and an amendment to extend Family Dollar 5 years, making the

property's WALT 7 years prior to marketing. Property under contract with expected resolution projected by Q4 2024.

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 26 of 31

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

7

300571444

28,170,761.32

4.55000%

28,170,761.32 4.55000%

10

09/04/20

06/06/20

09/11/20

21

310931266

0.00

4.86000%

0.00

4.86000%

10

03/04/22

03/04/22

--

24

300571456

9,244,012.48

4.62000%

9,244,012.48 4.62000%

10

07/29/20

08/06/20

09/11/20

32

479064000

0.00

4.90000%

0.00

4.90000%

8

09/08/23

09/08/23

--

Totals

37,414,773.80

37,414,773.80

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 27 of 31

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

12

600929356 02/18/21

18,596,068.01

27,300,000.00

19,637,934.68

717,877.31

19,637,934.68

18,920,057.37

0.00

0.00

0.00

0.00

0.00%

106

479064900 08/17/21

1,215,052.72

2,645,000.00

0.00

0.00

0.00

0.00

47,094.84

0.00

243.65

46,851.19

3.34%

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

19,811,120.73

29,945,000.00

19,637,934.68

717,877.31

19,637,934.68

18,920,057.37

47,094.84

0.00

243.65

46,851.19

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

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 31

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

12

600929356

02/18/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

106

479064900

02/17/23

0.00

0.00

46,851.19

0.00

0.00

(243.65)

0.00

0.00

46,851.19

08/17/21

0.00

0.00

47,094.84

0.00

0.00

47,094.84

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

46,851.19

0.00

0.00

46,851.19

0.00

0.00

46,851.19

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 31

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)

6

0.00

0.00

6,250.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

0.00

0.00

456.30

0.00

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

0.00

0.00

422.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

45

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

61

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

13,250.00

0.00

878.73

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

14,128.73

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 31

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 31 of 31