Bank5 2024-5yr5

10/31/2024 | Press release | Distributed by Public on 10/31/2024 12:22

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BANK5 2024-5YR5

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2024-5YR5

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

Certificate Factor Detail

3

Jane Lam

[email protected]

Certificate Interest Reconciliation Detail

4

1585 Broadway | New York, NY 10036 | United States

Certificate Administrator

Computershare Trust Company, N.A.

Exchangeable Certificate Detail

5

Corporate Trust Services (CMBS)

[email protected];

Exchangeable Certificate Factor Detail

6

[email protected]

Additional Information

7

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

Bond / Collateral Reconciliation - Cash Flows

8

Master Servicer

Wells Fargo Bank, National Association

Bond / Collateral Reconciliation - Balances

9

Attn: Commercial Servicing

[email protected]

550 South Tryon Street, 23rd Floor, MAC D1086-23A | Charlotte, NC 28202 | United States

Current Mortgage Loan and Property Stratification

10-14

Special Servicer

K-Star Asset Management LLC

Mortgage Loan Detail (Part 1)

15

Attention: Lindsey Wright

[email protected]

Mortgage Loan Detail (Part 2)

16

5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States

Principal Prepayment Detail

17

Operating Advisor & Asset

Park Bridge Lender Services LLC

Historical Detail

18

Representations Reviewer

Surveillance Manager

[email protected]

Delinquency Loan Detail

19

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

Collateral Stratification and Historical Detail

20

Trustee

Computershare Trust Company, N.A.

Specially Serviced Loan Detail - Part 1

21

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

22

[email protected]

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

Modified Loan Detail

23

Historical Liquidated Loan Detail

24

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-3

065931AZ0

5.702000%

363,020,000.00

313,020,000.00

0.00

1,487,366.70

0.00

0.00

1,487,366.70

313,020,000.00

33.20%

30.00%

A-S

065931BG1

6.268000%

48,618,000.00

48,618,000.00

0.00

253,948.02

0.00

0.00

253,948.02

48,618,000.00

22.83%

20.63%

B

065931BM8

6.539000%

24,634,000.00

24,634,000.00

0.00

134,234.77

0.00

0.00

134,234.77

24,634,000.00

17.57%

15.88%

C

065931BS5

7.011226%

20,744,000.00

20,744,000.00

0.00

121,200.73

0.00

0.00

121,200.73

20,744,000.00

13.14%

11.88%

D

065931AC1

4.000000%

13,000,000.00

13,000,000.00

0.00

43,333.33

0.00

0.00

43,333.33

13,000,000.00

10.37%

9.37%

E-RR

065931AF4

7.011226%

7,096,000.00

7,096,000.00

0.00

41,459.72

0.00

0.00

41,459.72

7,096,000.00

8.85%

8.00%

F-RR

065931AH0

7.011226%

7,779,000.00

7,779,000.00

0.00

45,450.27

0.00

0.00

45,450.27

7,779,000.00

7.19%

6.50%

G-RR

065931AK3

7.011226%

5,186,000.00

5,186,000.00

0.00

30,300.18

0.00

0.00

30,300.18

5,186,000.00

6.09%

5.50%

H-RR

065931AM9

7.011226%

9,723,000.00

9,723,000.00

0.00

56,808.46

0.00

0.00

56,808.46

9,723,000.00

4.01%

3.63%

J-RR*

065931AP2

7.011226%

18,800,000.00

18,800,000.00

0.00

109,842.54

0.00

0.00

109,842.54

18,800,000.00

0.00%

0.00%

V

065931AR8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

065931AS6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

518,600,000.00

468,600,000.00

0.00

2,323,944.72

0.00

0.00

2,323,944.72

468,600,000.00

X-A

065931BE6

1.309226%

363,020,000.00

313,020,000.00

0.00

341,511.63

0.00

0.00

341,511.63

313,020,000.00

X-B

065931BF3

0.508181%

93,996,000.00

93,996,000.00

0.00

39,805.82

0.00

0.00

39,805.82

93,996,000.00

X-D

065931AA5

3.011226%

13,000,000.00

13,000,000.00

0.00

32,621.62

0.00

0.00

32,621.62

13,000,000.00

Notional SubTotal

470,016,000.00

420,016,000.00

0.00

413,939.07

0.00

0.00

413,939.07

420,016,000.00

Deal Distribution Total

0.00

2,737,883.79

0.00

0.00

2,737,883.79

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-3

065931AZ0

862.26654179

0.00000000

4.09720318

0.00000000

0.00000000

0.00000000

0.00000000

4.09720318

862.26654179

A-S

065931BG1

1,000.00000000

0.00000000

5.22333333

0.00000000

0.00000000

0.00000000

0.00000000

5.22333333

1,000.00000000

B

065931BM8

1,000.00000000

0.00000000

5.44916660

0.00000000

0.00000000

0.00000000

0.00000000

5.44916660

1,000.00000000

C

065931BS5

1,000.00000000

0.00000000

5.84268849

0.00000000

0.00000000

0.00000000

0.00000000

5.84268849

1,000.00000000

D

065931AC1

1,000.00000000

0.00000000

3.33333308

0.00000000

0.00000000

0.00000000

0.00000000

3.33333308

1,000.00000000

E-RR

065931AF4

1,000.00000000

0.00000000

5.84268884

0.00000000

0.00000000

0.00000000

0.00000000

5.84268884

1,000.00000000

F-RR

065931AH0

1,000.00000000

0.00000000

5.84268801

0.00000000

0.00000000

0.00000000

0.00000000

5.84268801

1,000.00000000

G-RR

065931AK3

1,000.00000000

0.00000000

5.84268801

0.00000000

0.00000000

0.00000000

0.00000000

5.84268801

1,000.00000000

H-RR

065931AM9

1,000.00000000

0.00000000

5.84268847

0.00000000

0.00000000

0.00000000

0.00000000

5.84268847

1,000.00000000

J-RR

065931AP2

1,000.00000000

0.00000000

5.84268830

0.00000000

0.00000000

0.00000000

0.00000000

5.84268830

1,000.00000000

V

065931AR8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

065931AS6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

065931BE6

862.26654179

0.00000000

0.94075156

0.00000000

0.00000000

0.00000000

0.00000000

0.94075156

862.26654179

X-B

065931BF3

1,000.00000000

0.00000000

0.42348419

0.00000000

0.00000000

0.00000000

0.00000000

0.42348419

1,000.00000000

X-D

065931AA5

1,000.00000000

0.00000000

2.50935538

0.00000000

0.00000000

0.00000000

0.00000000

2.50935538

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-3

09/01/24 - 09/30/24

30

0.00

1,487,366.70

0.00

1,487,366.70

0.00

0.00

0.00

1,487,366.70

0.00

X-A

09/01/24 - 09/30/24

30

0.00

341,511.63

0.00

341,511.63

0.00

0.00

0.00

341,511.63

0.00

X-B

09/01/24 - 09/30/24

30

0.00

39,805.82

0.00

39,805.82

0.00

0.00

0.00

39,805.82

0.00

X-D

09/01/24 - 09/30/24

30

0.00

32,621.62

0.00

32,621.62

0.00

0.00

0.00

32,621.62

0.00

A-S

09/01/24 - 09/30/24

30

0.00

253,948.02

0.00

253,948.02

0.00

0.00

0.00

253,948.02

0.00

B

09/01/24 - 09/30/24

30

0.00

134,234.77

0.00

134,234.77

0.00

0.00

0.00

134,234.77

0.00

C

09/01/24 - 09/30/24

30

0.00

121,200.73

0.00

121,200.73

0.00

0.00

0.00

121,200.73

0.00

D

09/01/24 - 09/30/24

30

0.00

43,333.33

0.00

43,333.33

0.00

0.00

0.00

43,333.33

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

41,459.72

0.00

41,459.72

0.00

0.00

0.00

41,459.72

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

45,450.27

0.00

45,450.27

0.00

0.00

0.00

45,450.27

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

30,300.18

0.00

30,300.18

0.00

0.00

0.00

30,300.18

0.00

H-RR

09/01/24 - 09/30/24

30

0.00

56,808.46

0.00

56,808.46

0.00

0.00

0.00

56,808.46

0.00

J-RR

09/01/24 - 09/30/24

30

0.00

109,842.54

0.00

109,842.54

0.00

0.00

0.00

109,842.54

0.00

Totals

0.00

2,737,883.79

0.00

2,737,883.79

0.00

0.00

0.00

2,737,883.79

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

A-3 (EC)

N/A

5.702000%

363,020,000.00

313,020,000.00

0.00

1,487,366.70

0.00

0.00

1,487,366.70

313,020,000.00

A-3-1

065931BA4

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-2

065931BB2

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-X1

065931BC0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-X2

065931BD8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

N/A

6.268000%

48,618,000.00

48,618,000.00

0.00

253,948.02

0.00

0.00

253,948.02

48,618,000.00

A-S-1

065931BH9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

065931BJ5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X1

065931BK2

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X2

065931BL0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (EC)

N/A

6.539000%

24,634,000.00

24,634,000.00

0.00

134,234.77

0.00

0.00

134,234.77

24,634,000.00

B-1

065931BN6

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

065931BP1

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X1

065931BQ9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X2

065931BR7

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (EC)

N/A

7.011226%

20,744,000.00

20,744,000.00

0.00

121,200.73

0.00

0.00

121,200.73

20,744,000.00

C-1

065931BT3

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

065931BU0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X1

065931BV8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X2

065931BW6

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

457,016,000.00

407,016,000.00

0.00

1,996,750.22

0.00

0.00

1,996,750.22

407,016,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Exchangeable 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-3-1

065931BA4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3-2

065931BB2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

065931BH9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

065931BJ5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

065931BN6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

065931BP1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

065931BT3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

065931BU0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

A-3-X1

065931BC0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3-X2

065931BD8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

065931BK2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

065931BL0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

065931BQ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

065931BR7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

065931BV8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

065931BW6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Additional Information

Total Available Distribution Amount (1)

2,737,883.79

Gain-on-Sale Reserve Account Summary

Beginning Balance

9,550.16

Deposit Amount

0.00

Withdrawal Amount

0.00

Ending Balance

9,550.16

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,749,566.61

Master Servicing Fee

3,267.43

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

7,095.39

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

195.25

ARD Interest

0.00

Operating Advisor Fee

937.20

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

187.44

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,749,566.61

Total Fees

11,682.70

Principal

Expenses/Reimbursements

Scheduled Principal

0.00

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

0.00

Total Expenses/Reimbursements

0.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,737,883.79

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

0.00

Gain on Sale Reserve Account Withdrawal

0.00

Prepayment Penalties / Yield Maintenance

0.00

Gain on Sale Reserve Account Deposit

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,737,883.79

Total Funds Collected

2,749,566.61

Total Funds Distributed

2,749,566.49

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

468,600,000.00

468,600,000.00

Beginning Certificate Balance

468,600,000.00

(-) Scheduled Principal Collections

0.00

0.00

(-) Principal Distributions

0.00

(-) 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

468,600,000.00

468,600,000.00

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

468,600,000.00

468,600,000.00

Ending Certificate Balance

468,600,000.00

Ending Actual Collateral Balance

468,600,000.00

468,600,000.00

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

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

7.01%

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 9 of 27

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

$10,000,000 or less

9

54,775,000.00

11.69%

50

7.0641

2.429305

1.49 or less

9

173,700,000.00

37.07%

51

7.2388

1.204422

$10,000,001 to $20,000,000

5

69,050,000.00

14.74%

51

6.7051

1.379869

1.50 to 1.59

4

112,950,000.00

24.10%

52

7.0914

1.528585

$20,000,001 to $30,000,000

6

137,400,000.00

29.32%

51

7.3588

1.534160

1.60 to 1.74

3

75,925,000.00

16.20%

51

6.8648

1.646498

$30,000,001 to $40,000,000

3

108,375,000.00

23.13%

51

6.8803

1.937511

1.75 to 1.99

1

12,750,000.00

2.72%

51

6.9250

1.878200

$40,000,001 to $50,000,000

1

47,500,000.00

10.14%

50

6.9700

1.155700

2.00 to 2.49

3

41,500,000.00

8.86%

50

6.6559

2.040361

$50,000,001 or greater

1

51,500,000.00

10.99%

52

7.0240

1.516600

2.50 or greater

5

51,775,000.00

11.05%

50

6.8646

3.218215

Totals

25

468,600,000.00

100.00%

51

7.0411

1.669051

Totals

25

468,600,000.00

100.00%

51

7.0411

1.669051

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Arizona

1

4,200,000.00

0.90%

51

6.8000

1.197500

Industrial

2

47,600,000.00

10.16%

51

7.3007

1.374682

California

5

74,150,000.00

15.82%

52

6.9370

2.018604

Lodging

2

34,300,000.00

7.32%

51

7.6447

1.800875

Florida

1

20,250,000.00

4.32%

50

7.2600

1.304000

Mixed Use

1

23,750,000.00

5.07%

51

7.6100

1.509800

Hawaii

1

36,750,000.00

7.84%

50

6.9760

2.764800

Multi-Family

3

28,800,000.00

6.15%

51

6.3711

1.436065

Illinois

1

11,100,000.00

2.37%

51

6.0400

1.375600

Office

3

91,500,000.00

19.53%

52

7.1665

1.465977

Louisiana

1

8,050,000.00

1.72%

49

9.0430

1.259500

Retail

8

220,125,000.00

46.98%

50

6.8984

1.615648

Michigan

1

24,300,000.00

5.19%

52

7.9800

1.650000

Self Storage

5

22,525,000.00

4.81%

51

6.7159

3.383871

Minnesota

1

23,400,000.00

4.99%

51

7.5600

1.188200

Totals

24

468,600,000.00

100.00%

51

7.0411

1.669051

New Jersey

3

45,125,000.00

9.63%

52

7.2841

1.627061

New York

2

37,250,000.00

7.95%

51

7.2113

1.527993

North Carolina

1

7,500,000.00

1.60%

52

6.9640

1.494000

Ohio

1

47,500,000.00

10.14%

50

6.9700

1.155700

Tennessee

1

24,200,000.00

5.16%

51

7.0500

1.555000

Texas

3

53,325,000.00

11.38%

52

6.5885

1.433514

Virginia

1

51,500,000.00

10.99%

50

6.6006

1.628800

Totals

24

468,600,000.00

100.00%

51

7.0411

1.669051

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 27

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

6.4999% or less

2

42,725,000.00

9.12%

52

6.1399

1.582412

12 months or less

25

468,600,000.00

100.00%

51

7.0411

1.669051

6.5000% to 6.9999%

14

198,725,000.00

42.41%

50

6.8018

2.012889

13 months or greater

0

0.00

0.00%

0

0.0000

0.000000

7.0000% to 7.4999%

4

135,950,000.00

29.01%

52

7.1597

1.457697

Totals

25

468,600,000.00

100.00%

51

7.0411

1.669051

7.5000% or greater

5

91,200,000.00

19.46%

51

7.8081

1.275475

Totals

25

468,600,000.00

100.00%

51

7.0411

1.669051

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

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

58 months or less

25

468,600,000.00

100.00%

51

7.0411

1.669051

Interest Only

25

468,600,000.00

100.00%

51

7.0411

1.669051

59 months

0

0.00

0.00%

0

0.0000

0.000000

Others

0

0.00

0.00%

0

0.0000

0.000000

60 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

25

468,600,000.00

100.00%

51

7.0411

1.669051

Totals

25

468,600,000.00

100.00%

51

7.0411

1.669051

(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 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

6

77,400,000.00

16.52%

51

7.0073

2.051292

No outstanding loans in this group

12 months or less

19

391,200,000.00

83.48%

51

7.0478

1.593423

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

25

468,600,000.00

100.00%

51

7.0411

1.669051

(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 14 of 27

Mortgage Loan Detail (Part 1)

Prop

Interest

Original

Adjusted

Beginning

Ending

Paid

Type

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

(1)

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

327910001

RT

McLean

VA

Actual/360

6.601%

110,010.00

0.00

0.00

N/A

12/06/28

--

20,000,000.00

20,000,000.00

10/06/24

1A

327910101

Actual/360

6.601%

55,005.00

0.00

0.00

N/A

12/06/28

--

10,000,000.00

10,000,000.00

10/06/24

1B

327910111

Actual/360

6.601%

118,260.75

0.00

0.00

N/A

12/06/28

--

21,500,000.00

21,500,000.00

10/06/24

2

310965910

OF

Los Angeles

CA

Actual/360

7.024%

301,446.67

0.00

0.00

N/A

02/11/29

--

51,500,000.00

51,500,000.00

10/11/24

4

231010684

RT

Columbus

OH

Actual/360

6.970%

275,895.83

0.00

0.00

N/A

12/01/28

--

47,500,000.00

47,500,000.00

10/01/24

5

231010912

OF

Trenton

NJ

Actual/360

7.350%

245,000.00

0.00

0.00

N/A

02/06/29

--

40,000,000.00

40,000,000.00

10/06/24

6

310965133

RT

Honolulu

HI

Actual/360

6.976%

213,640.00

0.00

0.00

N/A

12/11/28

--

36,750,000.00

36,750,000.00

10/11/24

7

310964977

RT

Dallas

TX

Actual/360

6.175%

162,736.98

0.00

0.00

N/A

02/11/29

--

31,625,000.00

31,625,000.00

10/11/24

8

327910008

LO

Detroit

MI

Actual/360

7.980%

161,595.00

0.00

0.00

N/A

02/01/29

--

24,300,000.00

24,300,000.00

10/01/24

9

231010620

IN

Memphis

TN

Actual/360

7.050%

142,175.00

0.00

0.00

N/A

01/01/29

--

24,200,000.00

24,200,000.00

10/01/24

10

300802422

MU

New York

NY

Actual/360

7.610%

150,614.58

0.00

0.00

N/A

01/01/29

--

23,750,000.00

23,750,000.00

10/01/24

11

610966011

IN

Shakopee

MN

Actual/360

7.560%

147,420.00

0.00

0.00

N/A

01/11/29

--

23,400,000.00

23,400,000.00

10/11/24

12

231010685

RT

Cape Coral

FL

Actual/360

7.260%

122,512.50

0.00

0.00

N/A

12/01/28

--

20,250,000.00

20,250,000.00

10/01/24

13

231010811

MF

Bronx

NY

Actual/360

6.510%

73,237.50

0.00

0.00

N/A

02/01/29

--

13,500,000.00

13,500,000.00

10/01/24

14

300802423

RT

Palmdale

CA

Actual/360

6.925%

73,578.13

0.00

0.00

N/A

01/01/29

--

12,750,000.00

12,750,000.00

10/01/24

15

327910015

RT

Spring

TX

Actual/360

7.500%

73,125.00

0.00

0.00

N/A

02/01/29

--

11,700,000.00

11,700,000.00

10/01/24

16

231011139

MF

Chicago

IL

Actual/360

6.040%

55,870.00

0.00

0.00

N/A

01/01/29

--

11,100,000.00

11,100,000.00

10/01/24

17

231010326

LO

San Marcos

TX

Actual/360

6.830%

56,916.67

0.00

0.00

N/A

12/01/28

--

10,000,000.00

10,000,000.00

10/01/24

18

300802413

RT

Harvey

LA

Actual/360

9.043%

60,663.46

0.00

0.00

N/A

11/01/28

--

8,050,000.00

8,050,000.00

10/01/24

19

410963661

SS

Apex

NC

Actual/360

6.964%

43,525.00

0.00

0.00

N/A

02/11/29

--

7,500,000.00

7,500,000.00

10/11/24

20

231008622

SS

Barnegat

NJ

Actual/360

6.770%

28,913.54

0.00

0.00

N/A

01/01/29

--

5,125,000.00

5,125,000.00

10/01/24

21

300802421

SS

Simi Valley

CA

Actual/360

6.500%

25,458.33

0.00

0.00

N/A

01/01/29

--

4,700,000.00

4,700,000.00

10/01/24

22

231010987

MF

Tucson

AZ

Actual/360

6.800%

23,800.00

0.00

0.00

N/A

01/01/29

--

4,200,000.00

4,200,000.00

10/01/24

23

300802416

SS

Harbor City

CA

Actual/360

6.500%

18,416.67

0.00

0.00

N/A

01/01/29

--

3,400,000.00

3,400,000.00

10/01/24

24

300802417

SS

Vernon

CA

Actual/360

6.500%

9,750.00

0.00

0.00

N/A

01/01/29

--

1,800,000.00

1,800,000.00

10/01/24

Totals

2,749,566.61

0.00

0.00

468,600,000.00

468,600,000.00

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 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

0.00

39,541,177.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

0.00

4,225,591.51

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

0.00

2,168,604.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

0.00

4,757,416.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

3,697,923.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

0.00

2,927,279.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

1,476,040.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

0.00

1,416,762.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

0.00

1,163,994.55

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

1,064,138.55

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

797,626.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

146,416.43

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

472,961.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

412,134.05

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

254,846.25

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

395,580.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

907,398.05

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

181,283.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

408,021.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

0.00

66,415,196.04

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

7.041144%

7.011226%

51

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

7.041144%

7.011226%

52

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

7.041144%

7.011226%

53

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

7.041144%

7.011226%

54

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

7.041144%

7.011226%

55

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

2

50,000,000.00

7.041144%

7.011226%

56

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

7.025233%

6.971657%

57

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

7.025233%

6.995760%

58

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

468,600,000

468,600,000

0

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

468,600,000

468,600,000

0

0

0

0

Sep-24

468,600,000

468,600,000

0

0

0

0

Aug-24

468,600,000

468,600,000

0

0

0

0

Jul-24

468,600,000

468,600,000

0

0

0

0

Jun-24

468,600,000

468,600,000

0

0

0

0

May-24

468,600,000

468,600,000

0

0

0

0

Apr-24

518,600,000

518,600,000

0

0

0

0

Mar-24

518,600,000

518,600,000

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

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 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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.

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27