Morgan Stanley Bank of America Merrill Lynch Trust 2015-C24

10/31/2024 | Press release | Distributed by Public on 10/31/2024 10:54

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Morgan Stanley Bank of America Merrill Lynch Trust

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2015-C24

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

General Information Number

(212) 761-4000

[email protected]

Certificate Interest Reconciliation Detail

4

1585 Broadway | New York, NY 10036 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

LNR Partners, LLC

Current Mortgage Loan and Property Stratification

8-12

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

Mortgage Loan Detail (Part 1)

13-15

[email protected]

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

Mortgage Loan Detail (Part 2)

16-18

Trust Advisor

Park Bridge Lender Services LLC

Principal Prepayment Detail

19

David Rodgers

(212) 230-9025

Historical Detail

20

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

Delinquency Loan Detail

21

Certificate Administrator

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

Collateral Stratification and Historical Detail

22

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

23

[email protected]

Specially Serviced Loan Detail - Part 2

24

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

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

26

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

27

Interest Shortfall Detail - Collateral Level

28

Supplemental Notes

29

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

61765LAQ3

1.706000%

34,200,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61765LAR1

3.088000%

17,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

61765LAS9

3.479000%

63,600,000.00

8,997,552.38

2,701,992.08

26,085.40

0.00

0.00

2,728,077.48

6,295,560.30

35.40%

30.00%

A-3

61765LAT7

3.479000%

200,000,000.00

164,259,131.15

4,457,412.62

476,214.60

0.00

0.00

4,933,627.22

159,801,718.53

35.40%

30.00%

A-4

61765LAU4

3.732000%

339,992,000.00

339,992,000.00

0.00

1,057,375.12

0.00

0.00

1,057,375.12

339,992,000.00

35.40%

30.00%

A-S

61765LAW0

4.036000%

54,955,000.00

54,955,000.00

0.00

184,831.98

0.00

0.00

184,831.98

54,955,000.00

28.39%

24.13%

B

61765LAX8

4.320603%

58,464,000.00

58,464,000.00

0.00

210,499.78

0.00

0.00

210,499.78

58,464,000.00

20.93%

17.88%

C

61765LAY6

4.320603%

40,925,000.00

40,925,000.00

0.00

147,350.56

0.00

0.00

147,350.56

40,925,000.00

15.70%

13.50%

D

61765LAC4

3.257000%

47,940,000.00

47,940,000.00

0.00

130,117.15

0.00

0.00

130,117.15

47,940,000.00

9.58%

8.38%

E

61765LAE0

4.320603%

28,062,000.00

28,062,000.00

0.00

101,037.30

0.00

0.00

101,037.30

28,062,000.00

6.00%

5.38%

F

61765LAG5

4.320603%

17,539,000.00

17,539,000.00

0.00

63,149.21

0.00

0.00

63,149.21

17,539,000.00

3.76%

3.50%

G

61765LAJ9

4.320603%

32,740,433.00

29,486,610.61

0.00

106,166.81

0.00

0.00

106,166.81

29,486,610.61

0.00%

0.00%

V

61765LAM2

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

61765LAN0

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

935,417,435.00

790,620,294.14

7,159,404.70

2,502,827.91

0.00

0.00

9,662,232.61

783,460,889.44

X-A

61765LAV2

0.674008%

654,792,000.00

513,248,683.53

0.00

288,278.05

60,000.00

0.00

348,278.05

506,089,278.83

X-B

61765LAA8

0.284603%

54,955,000.00

54,955,000.00

0.00

13,033.63

0.00

0.00

13,033.63

54,955,000.00

X-D

61765LAZ3

1.063603%

47,940,000.00

47,940,000.00

0.00

42,490.94

0.00

0.00

42,490.94

47,940,000.00

Notional SubTotal

757,687,000.00

616,143,683.53

0.00

343,802.62

60,000.00

0.00

403,802.62

608,984,278.83

Deal Distribution Total

7,159,404.70

2,846,630.53

60,000.00

0.00

10,066,035.23

*

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 29

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

61765LAQ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61765LAR1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

61765LAS9

141.47094937

42.48415220

0.41014780

0.00000000

0.00000000

0.00000000

0.00000000

42.89430000

98.98679717

A-3

61765LAT7

821.29565575

22.28706310

2.38107300

0.00000000

0.00000000

0.00000000

0.00000000

24.66813610

799.00859265

A-4

61765LAU4

1,000.00000000

0.00000000

3.11000000

0.00000000

0.00000000

0.00000000

0.00000000

3.11000000

1,000.00000000

A-S

61765LAW0

1,000.00000000

0.00000000

3.36333327

0.00000000

0.00000000

0.00000000

0.00000000

3.36333327

1,000.00000000

B

61765LAX8

1,000.00000000

0.00000000

3.60050253

0.00000000

0.00000000

0.00000000

0.00000000

3.60050253

1,000.00000000

C

61765LAY6

1,000.00000000

0.00000000

3.60050238

0.00000000

0.00000000

0.00000000

0.00000000

3.60050238

1,000.00000000

D

61765LAC4

1,000.00000000

0.00000000

2.71416667

0.00000000

0.00000000

0.00000000

0.00000000

2.71416667

1,000.00000000

E

61765LAE0

1,000.00000000

0.00000000

3.60050246

0.00000000

0.00000000

0.00000000

0.00000000

3.60050246

1,000.00000000

F

61765LAG5

1,000.00000000

0.00000000

3.60050231

0.00000000

0.00000000

0.00000000

0.00000000

3.60050231

1,000.00000000

G

61765LAJ9

900.61761278

0.00000000

3.24268192

(0.00000580)

16.13680827

0.00000000

0.00000000

3.24268192

900.61761278

V

61765LAM2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61765LAN0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

61765LAV2

783.83468877

0.00000000

0.44025897

0.00000000

0.00000000

0.09163215

0.00000000

0.53189112

772.90082779

X-B

61765LAA8

1,000.00000000

0.00000000

0.23716914

0.00000000

0.00000000

0.00000000

0.00000000

0.23716914

1,000.00000000

X-D

61765LAZ3

1,000.00000000

0.00000000

0.88633584

0.00000000

0.00000000

0.00000000

0.00000000

0.88633584

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 29

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

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-SB

09/01/24 - 09/30/24

30

0.00

26,085.40

0.00

26,085.40

0.00

0.00

0.00

26,085.40

0.00

A-3

09/01/24 - 09/30/24

30

0.00

476,214.60

0.00

476,214.60

0.00

0.00

0.00

476,214.60

0.00

A-4

09/01/24 - 09/30/24

30

0.00

1,057,375.12

0.00

1,057,375.12

0.00

0.00

0.00

1,057,375.12

0.00

X-A

09/01/24 - 09/30/24

30

0.00

288,278.05

0.00

288,278.05

0.00

0.00

0.00

288,278.05

0.00

X-B

09/01/24 - 09/30/24

30

0.00

13,033.63

0.00

13,033.63

0.00

0.00

0.00

13,033.63

0.00

A-S

09/01/24 - 09/30/24

30

0.00

184,831.98

0.00

184,831.98

0.00

0.00

0.00

184,831.98

0.00

B

09/01/24 - 09/30/24

30

0.00

210,499.78

0.00

210,499.78

0.00

0.00

0.00

210,499.78

0.00

C

09/01/24 - 09/30/24

30

0.00

147,350.56

0.00

147,350.56

0.00

0.00

0.00

147,350.56

0.00

D

09/01/24 - 09/30/24

30

0.00

130,117.15

0.00

130,117.15

0.00

0.00

0.00

130,117.15

0.00

X-D

09/01/24 - 09/30/24

30

0.00

42,490.94

0.00

42,490.94

0.00

0.00

0.00

42,490.94

0.00

E

09/01/24 - 09/30/24

30

0.00

101,037.30

0.00

101,037.30

0.00

0.00

0.00

101,037.30

0.00

F

09/01/24 - 09/30/24

30

0.00

63,149.21

0.00

63,149.21

0.00

0.00

0.00

63,149.21

0.00

G

09/01/24 - 09/30/24

30

528,326.28

106,166.62

0.00

106,166.62

(0.19)

0.00

0.00

106,166.81

528,326.09

Totals

528,326.28

2,846,630.34

0.00

2,846,630.34

(0.19)

0.00

0.00

2,846,630.53

528,326.09

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

Additional Information

Total Available Distribution Amount (1)

10,066,035.23

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,861,612.77

Master Servicing Fee

10,463.94

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

2,623.06

Interest Adjustments

0.00

Trustee Fee

210.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

329.42

ARD Interest

0.00

Operating Advisor Fee

0.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Trust Advisor Fee

1,355.77

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,861,612.77

Total Fees

14,982.20

Principal

Expenses/Reimbursements

Scheduled Principal

1,159,404.70

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

6,000,000.00

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

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

7,159,404.70

Total Expenses/Reimbursements

0.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

60,000.00

Interest Distribution

2,846,630.53

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

7,159,404.70

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

60,000.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

60,000.00

Total Payments to Certificateholders and Others

10,066,035.23

Total Funds Collected

10,081,017.47

Total Funds Distributed

10,081,017.43

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

790,620,294.14

790,620,294.14

Beginning Certificate Balance

790,620,294.14

(-) Scheduled Principal Collections

1,159,404.70

1,159,404.70

(-) Principal Distributions

7,159,404.70

(-) Unscheduled Principal Collections

6,000,000.00

6,000,000.00

(-) 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

783,460,889.44

783,460,889.44

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

790,620,294.17

790,620,294.17

Ending Certificate Balance

783,460,889.44

Ending Actual Collateral Balance

783,460,889.47

783,460,889.47

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

4.32%

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 29

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

16

123,852,185.09

15.81%

8

4.4447

NAP

Defeased

16

123,852,185.09

15.81%

8

4.4447

NAP

5,000,000 or less

17

62,485,585.33

7.98%

9

4.6568

2.022420

1.20 or less

6

60,020,683.66

7.66%

9

4.6823

0.766623

5,000,001 to 10,000,000

16

117,888,367.74

15.05%

9

4.5037

1.861630

1.21 to 1.30

3

125,835,841.92

16.06%

8

4.1281

1.279076

10,000,001 to 15,000,000

6

68,881,929.50

8.79%

8

4.5949

1.542898

1.31 to 1.40

1

8,206,373.10

1.05%

8

4.2680

1.401800

15,000,001 to 20,000,000

1

18,805,440.09

2.40%

9

4.6050

0.942400

1.41 to 1.50

7

95,636,093.46

12.21%

9

4.5834

1.475684

20,000,001 to 30,000,000

7

162,110,954.54

20.69%

9

4.3952

1.761299

1.51 to 1.60

1

4,843,201.56

0.62%

10

4.7700

1.514400

30,000,001 to 40,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.61 to 1.70

4

35,763,338.67

4.56%

9

4.6428

1.680043

40,000,001 to 50,000,000

1

50,000,000.00

6.38%

7

3.7075

1.281200

1.71 to 1.80

9

77,138,134.89

9.85%

8

4.4546

1.749079

50,000,001 to 60,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.81 to 1.90

5

148,166,752.11

18.91%

6

3.9865

1.881360

60,000,001 to 70,000,000

1

69,436,427.15

8.86%

9

4.3700

1.278300

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

70,000,001 to 80,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.10

1

10,134,416.12

1.29%

8

4.1130

2.086200

80,000,001 to 90,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.11 to 2.20

1

5,293,482.11

0.68%

9

4.4100

2.184000

90,000,001 to 100,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.21 to 2.30

1

3,717,777.71

0.47%

9

4.8550

2.219800

100,000,001 or greater

1

110,000,000.00

14.04%

5

3.8600

1.882300

2.31 to 2.40

2

13,210,129.02

1.69%

9

4.5135

2.382837

Totals

66

783,460,889.44

100.00%

8

4.3416

1.673434

2.41 to 2.50

3

41,505,862.85

5.30%

7

4.2917

2.438822

2.51 to 2.60

0

0.00

0.00%

0

0.0000

0.000000

2.61 to 2.70

0

0.00

0.00%

0

0.0000

0.000000

2.71 to 2.80

0

0.00

0.00%

0

0.0000

0.000000

2.81 or greater

6

30,136,617.17

3.85%

9

4.4073

3.347544

Totals

66

783,460,889.44

100.00%

8

4.3416

1.673434

(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 29

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

26

123,852,185.09

15.81%

8

4.4447

NAP

Washington

2

8,715,622.93

1.11%

9

4.7622

1.609351

Alabama

3

6,514,676.44

0.83%

9

4.6050

1.708500

Wisconsin

5

10,560,687.38

1.35%

8

4.6316

1.921758

Arkansas

3

2,325,000.00

0.30%

7

4.1530

2.442700

Totals

119

783,460,889.44

100.00%

8

4.3416

1.673434

California

4

40,871,153.68

5.22%

9

4.3782

2.007934

Property Type³

Connecticut

1

5,046,580.34

0.64%

9

4.6050

1.708500

Delaware

1

5,780,628.39

0.74%

9

4.6050

1.708500

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Florida

7

22,500,121.46

2.87%

9

4.3519

2.025858

Properties

Balance

Agg. Bal.

DSCR¹

Georgia

2

9,590,032.68

1.22%

8

4.7259

1.526228

Defeased

26

123,852,185.09

15.81%

8

4.4447

NAP

Illinois

2

3,135,812.93

0.40%

9

4.8850

1.784100

Industrial

2

9,996,093.46

1.28%

8

4.2406

2.315113

Indiana

1

5,413,604.36

0.69%

9

4.6050

1.708500

Lodging

10

86,959,049.59

11.10%

9

4.6759

1.681494

Louisiana

2

10,908,196.51

1.39%

8

4.2655

1.750606

Mixed Use

2

114,710,114.34

14.64%

5

3.9076

1.866471

Maryland

2

74,139,038.50

9.46%

9

4.3497

1.353426

Mobile Home Park

1

5,534,252.34

0.71%

8

4.1010

3.027600

Massachusetts

2

25,684,261.72

3.28%

9

4.6353

1.187859

Multi-Family

11

156,363,696.78

19.96%

9

4.3417

1.594056

Michigan

3

32,990,396.49

4.21%

8

4.4675

1.747900

Office

4

36,440,432.07

4.65%

9

4.4822

1.486390

Missouri

1

6,272,577.40

0.80%

9

4.8900

2.353900

Other

2

50,984,000.00

6.51%

7

3.7161

1.303617

Nevada

3

9,727,499.44

1.24%

9

4.6266

3.833455

Retail

57

177,373,792.20

22.64%

9

4.5469

1.612215

New York

4

168,826,506.38

21.55%

6

3.8548

1.695621

Self Storage

4

21,247,273.35

2.71%

9

4.3695

3.360592

North Carolina

10

43,018,362.42

5.49%

9

4.6733

1.392692

Totals

119

783,460,889.44

100.00%

8

4.3416

1.673434

Ohio

6

11,576,260.52

1.48%

8

4.4575

1.948048

Pennsylvania

6

33,783,751.55

4.31%

7

4.5188

1.730353

South Carolina

4

7,247,602.94

0.93%

9

4.4618

1.774905

Tennessee

6

10,588,308.57

1.35%

9

4.5173

1.850995

Texas

9

75,348,240.75

9.62%

9

4.3852

1.808632

Vermont

1

12,110,304.51

1.55%

10

4.7600

0.981600

Virginia

3

16,933,475.85

2.16%

8

4.3196

1.962577

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 29

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

16

123,852,185.09

15.81%

8

4.4447

NAP

Defeased

16

123,852,185.09

15.81%

8

4.4447

NAP

4.000% or less

2

160,000,000.00

20.42%

6

3.8123

1.694456

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.500%

21

270,377,382.81

34.51%

8

4.2933

1.803089

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 5.000%

25

220,457,661.12

28.14%

9

4.6949

1.566632

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.001% or greater

2

8,773,660.42

1.12%

9

5.1451

1.280276

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

66

783,460,889.44

100.00%

8

4.3416

1.673434

49 months or greater

50

659,608,704.35

84.19%

8

4.3222

1.690754

Totals

66

783,460,889.44

100.00%

8

4.3416

1.673434

(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 29

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

16

123,852,185.09

15.81%

8

4.4447

NAP

Defeased

16

123,852,185.09

15.81%

8

4.4447

NAP

114 months or less

50

659,608,704.35

84.19%

8

4.3222

1.690754

Interest Only

8

228,263,169.00

29.14%

6

3.9368

1.882707

115 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

42

431,345,535.35

55.06%

9

4.5261

1.589175

Totals

66

783,460,889.44

100.00%

8

4.3416

1.673434

301 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

66

783,460,889.44

100.00%

8

4.3416

1.673434

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 29

Current Mortgage Loan and Property Stratification

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

16

123,852,185.09

15.81%

8

4.4447

NAP

No outstanding loans in this group

Underwriter's Information

3

54,729,759.18

6.99%

9

4.6050

1.484951

12 months or less

47

604,878,945.17

77.21%

8

4.2966

1.709375

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

66

783,460,889.44

100.00%

8

4.3416

1.673434

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 29

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

1443371

MU

New York

NY

Actual/360

3.860%

353,833.33

0.00

0.00

N/A

03/06/25

--

110,000,000.00

110,000,000.00

10/06/24

2

1544230

RT

Various

Various

Actual/360

4.605%

87,666.29

40,569.52

0.00

N/A

07/01/25

--

22,844,635.74

22,804,066.22

10/01/24

3

1544972

MF

Hanover

MD

Actual/360

4.370%

253,302.20

120,242.01

0.00

N/A

07/01/25

--

69,556,669.16

69,436,427.15

10/01/24

4

1443312

98

New York

NY

Actual/360

3.708%

154,479.17

0.00

0.00

05/05/25

05/05/45

--

50,000,000.00

50,000,000.00

10/05/24

5

300801294

OF

Los Angeles

CA

Actual/360

4.335%

80,369.10

53,801.67

0.00

N/A

07/01/25

--

22,247,501.45

22,193,699.78

10/01/24

6

304261006

MF

Fenton

MI

Actual/360

4.360%

81,086.48

50,491.36

0.00

N/A

06/01/25

--

22,317,378.46

22,266,887.10

10/01/24

7

300801262

Various Various

Various

Actual/360

4.153%

88,315.86

0.00

0.00

N/A

05/01/25

--

25,518,669.00

25,518,669.00

10/01/24

8

695100524

RT

Westfield

MA

Actual/360

4.605%

72,420.48

66,346.36

0.00

N/A

07/06/25

--

18,871,786.45

18,805,440.09

10/06/24

9

1544947

MF

Missouri City

TX

Actual/360

4.140%

81,837.61

0.00

0.00

N/A

07/01/25

--

23,719,500.00

23,719,500.00

10/01/24

10

695100517

RT

Houston

TX

Actual/360

4.527%

61,114.50

0.00

0.00

N/A

07/06/25

--

16,200,000.00

16,200,000.00

10/06/24

11

300801302

SS

Various

NY

Actual/360

4.725%

53,914.00

29,308.64

0.00

N/A

07/01/25

--

13,692,443.73

13,663,135.09

10/01/24

12

304261012

LO

Asheville

NC

Actual/360

4.930%

48,237.39

40,001.49

0.00

N/A

07/01/25

--

11,741,353.14

11,701,351.65

10/01/24

13

304261013

LO

Wyomissing

PA

Actual/360

4.720%

49,740.45

29,275.32

0.00

N/A

06/01/25

--

12,645,876.19

12,616,600.87

10/01/24

14

300801305

LO

Waco

TX

Actual/360

4.706%

44,396.34

36,201.37

0.00

N/A

07/01/25

--

11,320,783.87

11,284,582.50

10/01/24

15

695100526

MF

Stockbridge

GA

Actual/360

4.537%

47,450.95

22,520.89

0.00

N/A

07/06/25

--

12,550,394.53

12,527,873.64

10/06/24

16

304261016

RT

Saint Albans

VT

Actual/360

4.760%

48,126.31

22,377.48

0.00

N/A

08/01/25

--

12,132,681.99

12,110,304.51

10/01/24

17

300801282

MF

West Carrollton

OH

Actual/360

4.173%

43,103.27

22,214.04

0.00

N/A

06/01/25

--

12,394,901.91

12,372,687.87

10/01/24

18

1443522

LO

Chester

VA

Actual/360

4.113%

34,822.87

25,429.25

0.00

N/A

06/01/25

--

10,159,845.37

10,134,416.12

10/01/24

19

300801225

MF

Scranton

PA

Actual/360

4.244%

39,096.32

19,894.32

0.00

N/A

03/01/25

--

11,054,568.17

11,034,673.85

10/01/24

21

300801274

LO

Monroe

LA

Actual/360

4.222%

34,081.11

17,229.00

0.00

N/A

06/01/25

--

9,686,719.42

9,669,490.42

10/01/24

22

300801307

MH

Calumet City

IL

Actual/360

4.590%

36,321.80

15,855.78

0.00

N/A

01/01/25

--

9,495,895.20

9,480,039.42

10/01/24

23

304261023

RT

Plano

TX

Actual/360

4.350%

33,105.18

17,422.72

0.00

N/A

07/01/25

--

9,132,464.05

9,115,041.33

10/01/24

24

695100507

MU

Ann Arbor

MI

Actual/360

4.320%

32,270.50

17,830.20

0.00

N/A

06/06/25

--

8,964,028.49

8,946,198.29

10/06/24

25

300801259

LO

Ann Arbor

MI

Actual/360

4.500%

30,917.27

19,751.26

0.00

N/A

05/01/25

--

8,244,606.63

8,224,855.37

10/01/24

26

300801288

MF

Humble

TX

Actual/360

4.268%

29,245.94

16,479.28

0.00

N/A

06/01/25

--

8,222,852.38

8,206,373.10

10/01/24

28

300801297

LO

Andover

MA

Actual/360

4.718%

27,139.62

24,005.43

0.00

N/A

07/01/25

--

6,902,827.06

6,878,821.63

10/01/24

29

304261029

LO

Duluth

GA

Actual/360

4.760%

29,737.74

17,264.78

0.00

N/A

06/01/25

--

7,496,909.32

7,479,644.54

10/01/24

30

304261030

MF

Dallas

TX

Actual/360

4.420%

28,534.59

15,101.09

0.00

N/A

07/01/25

--

7,746,946.63

7,731,845.54

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

31

304261031

RT

Dallas

TX

Actual/360

4.435%

28,018.74

13,816.76

0.00

N/A

07/01/25

--

7,581,168.96

7,567,352.20

10/01/24

32

304261032

SS

Van Nuys

CA

Actual/360

4.450%

30,779.17

0.00

0.00

N/A

07/01/25

--

8,300,000.00

8,300,000.00

10/01/24

33

304261033

LO

Grafton

WI

Actual/360

4.890%

28,009.43

15,460.33

0.00

N/A

07/01/25

--

6,873,478.71

6,858,018.38

10/01/24

34

304261034

RT

Westfall

PA

Actual/360

4.730%

25,770.20

15,019.48

0.00

N/A

07/01/25

--

6,537,895.10

6,522,875.62

10/01/24

35

304261035

OF

Raleigh

NC

Actual/360

4.790%

25,602.68

14,619.01

0.00

N/A

07/01/25

--

6,414,033.78

6,399,414.77

10/01/24

36

300801289

SS

Orlando

FL

Actual/360

4.173%

24,168.42

12,389.77

0.00

N/A

07/01/25

--

6,949,941.39

6,937,551.62

10/01/24

37

304261037

LO

St Charles

MO

Actual/360

4.890%

25,618.38

14,140.55

0.00

N/A

07/01/25

--

6,286,717.95

6,272,577.40

10/01/24

38

695100525

LO

Princeton

NJ

Actual/360

4.695%

20,989.33

18,697.76

0.00

N/A

07/06/25

--

5,364,684.26

5,345,986.50

10/06/24

39

300801298

IN

Coconut Creek

FL

Actual/360

4.410%

19,523.47

19,028.08

0.00

N/A

07/01/25

--

5,312,510.19

5,293,482.11

10/01/24

40

300801295

MF

Bryan

TX

Actual/360

4.476%

22,828.13

11,832.73

0.00

N/A

07/01/25

--

6,120,141.00

6,108,308.27

10/01/24

44

300801301

MU

Clinton

WA

Actual/360

5.020%

19,770.75

15,960.36

0.00

N/A

07/01/25

--

4,726,074.70

4,710,114.34

10/01/24

45

300801286

RT

Various

SC

Actual/360

4.315%

17,869.92

12,123.11

0.00

N/A

06/01/25

--

4,969,617.49

4,957,494.38

10/01/24

46

300801285

MH

Merced

CA

Actual/360

4.101%

18,947.65

10,047.73

0.00

N/A

06/01/25

--

5,544,300.07

5,534,252.34

10/01/24

47

1544279

RT

Keizer

OR

Actual/360

4.540%

22,700.00

6,000,000.00

0.00

N/A

07/01/25

--

6,000,000.00

0.00

10/01/24

49

695100532

RT

Merced

CA

Actual/360

4.770%

19,295.57

11,029.93

0.00

N/A

08/06/25

--

4,854,231.49

4,843,201.56

10/06/24

50

300801268

RT

Ashland

VA

Actual/360

4.195%

18,809.70

8,558.92

0.00

N/A

05/01/25

--

5,380,605.86

5,372,046.94

10/01/24

51

304261051

IN

Frederick

MD

Actual/360

4.050%

15,906.78

10,509.85

0.00

N/A

04/01/25

--

4,713,121.20

4,702,611.35

10/01/24

52

300801264

MF

Monroe

LA

Actual/360

3.950%

18,071.25

0.00

0.00

N/A

05/01/25

--

5,490,000.00

5,490,000.00

10/01/24

53

304261053

RT

Greer

SC

Actual/360

4.510%

18,137.48

9,284.16

0.00

N/A

07/01/25

--

4,825,937.02

4,816,652.86

10/01/24

54

1544511

RT

Brentwood

CA

Actual/360

4.370%

18,018.09

8,553.15

0.00

N/A

07/01/25

04/01/25

4,947,759.27

4,939,206.12

10/01/24

56

304261056

LO

San Antonio

TX

Actual/360

5.290%

17,972.15

13,311.57

0.00

N/A

08/01/25

--

4,076,857.65

4,063,546.08

10/01/24

58

304261058

MF

Petersburg

VA

Actual/360

4.643%

15,692.58

9,424.27

0.00

N/A

07/01/25

--

4,055,803.82

4,046,379.55

10/01/24

59

695100530

OF

Dearborn

MI

Actual/360

4.844%

15,543.28

8,713.82

0.00

N/A

07/06/25

--

3,850,522.75

3,841,808.93

10/06/24

60

300801293

OF

Vancouver

WA

Actual/360

4.459%

14,912.71

7,778.63

0.00

N/A

07/01/25

--

4,013,287.22

4,005,508.59

10/01/24

61

695100505

RT

Midland

TX

Actual/360

4.468%

13,830.29

8,885.07

0.00

N/A

06/06/25

--

3,714,492.15

3,705,607.08

10/06/24

62

1544468

RT

Las Vegas

NV

Actual/360

4.855%

15,075.58

8,420.19

0.00

N/A

07/01/25

--

3,726,197.90

3,717,777.71

10/01/24

64

304261064

MF

Miami Beach

FL

Actual/360

4.250%

14,963.54

0.00

0.00

N/A

07/01/25

--

4,225,000.00

4,225,000.00

10/01/24

65

304261065

RT

Rockingham

NC

Actual/360

4.720%

13,883.14

7,560.28

0.00

N/A

07/01/25

--

3,529,611.21

3,522,050.93

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

66

1544576

RT

Corinth

TX

Actual/360

4.670%

13,843.64

8,360.73

0.00

N/A

07/01/25

--

3,557,253.49

3,548,892.76

10/01/24

67

695100527

MF

Chicago

IL

Actual/360

4.885%

12,794.17

7,073.91

0.00

N/A

07/06/25

--

3,142,886.84

3,135,812.93

10/06/24

69

1544258

RT

Hobart

IN

Actual/360

4.100%

10,172.50

7,464.24

0.00

N/A

06/01/25

--

2,977,317.60

2,969,853.36

10/01/24

70

300801306

SS

Las Vegas

NV

Actual/360

4.456%

12,996.67

0.00

0.00

N/A

07/01/25

--

3,500,000.00

3,500,000.00

10/01/24

71

304261071

RT

Brooklyn

NY

Actual/360

4.660%

11,650.00

0.00

0.00

N/A

07/01/25

--

3,000,000.00

3,000,000.00

10/01/24

72

304261072

MF

Vero Beach

FL

Actual/360

4.710%

10,072.74

5,504.43

0.00

N/A

07/01/25

--

2,566,301.99

2,560,797.56

10/01/24

73

300801299

SS

Las Vegas

NV

Actual/360

4.526%

9,481.83

4,240.42

0.00

N/A

07/01/25

--

2,513,962.15

2,509,721.73

10/01/24

74

300801280

RT

Wilkes Barre

PA

Actual/360

4.493%

4,827.04

4,615.36

0.00

N/A

06/01/25

--

1,289,216.57

1,284,601.21

10/01/24

2A

453000270

Actual/360

4.605%

87,666.29

40,569.52

0.00

N/A

07/01/25

--

22,844,635.74

22,804,066.22

10/01/24

2B

453000271

Actual/360

4.605%

87,666.29

40,569.52

0.00

N/A

07/01/25

--

22,844,635.74

22,804,066.22

10/01/24

2C

453000275

Actual/360

4.605%

35,066.52

16,227.80

0.00

N/A

07/01/25

--

9,137,854.54

9,121,626.74

10/01/24

Totals

2,861,612.77

7,159,404.70

0.00

790,620,294.14

783,460,889.44

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 29

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

23,020,460.00

12,779,624.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

17,836,116.35

9,726,530.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

5,622,480.30

2,897,345.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

8,500,000.00

4,250,000.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

2,686,429.18

1,265,296.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,900,837.00

1,453,601.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

2,799,301.60

1,399,927.06

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

1,644,361.84

830,039.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

9,241.69

0.00

9

2,056,568.33

1,469,047.35

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

12

0.00

276,811.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,814,562.35

1,840,203.47

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,647,482.24

2,623,406.24

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

16

774,275.07

241,836.28

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

18

1,678,287.92

1,669,517.60

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,347,827.04

630,146.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,095,843.27

1,218,023.03

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

23

782,041.00

215,274.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

26

815,691.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,166,073.46

1,296,282.99

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

9,125.79

0.00

29

947,554.17

958,802.78

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

2,473.25

0.00

30

1,336,828.99

782,315.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 29

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

31

917,962.87

447,022.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,303,406.00

585,740.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,108,250.52

975,129.64

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

787,517.79

358,902.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

607,270.32

334,108.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,043,423.45

804,129.75

07/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,312,657.25

1,259,156.25

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

39

986,702.66

552,080.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

44

727,311.00

353,765.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

46

971,647.39

531,924.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

794,327.00

449,170.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

681,154.98

298,794.30

01/01/24

06/30/24

--

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

837,845.00

415,527.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

53

562,406.38

278,229.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

56

732,109.26

460,617.65

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

576,529.42

280,775.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

59

590,870.00

289,199.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

60

538,908.00

256,969.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

62

553,927.00

329,756.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

15,311.88

0.00

64

281,577.33

77,123.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

65

501,408.80

241,639.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 29

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

66

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

67

465,538.50

223,812.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

69

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

70

790,686.33

398,582.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

71

(37,125.46)

127,008.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

72

487,268.31

282,266.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

73

757,740.00

393,887.29

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

74

203,773.00

97,529.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

100,558,114.24

58,926,877.84

0.00

0.00

0.00

0.00

36,152.61

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 29

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

47

1544279

6,000,000.00

Payoff w/ penalty

60,000.00

0.00

Totals

6,000,000.00

60,000.00

0.00

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

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 29

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

6,000,000.00

4.341552%

4.318766%

8

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.343343%

4.320603%

9

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.343609%

4.320868%

10

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.343872%

4.321132%

11

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.344149%

4.321408%

12

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.344409%

4.321668%

13

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.344682%

4.321941%

14

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.344938%

4.322197%

15

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.345223%

4.322482%

16

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.345476%

4.322734%

17

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.345726%

4.322985%

18

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.345991%

4.323249%

19

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 29

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

140,156,531

140,156,531

0

0

7 - 12 Months

593,304,359

593,304,359

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

0

0

0

0

> 60 Months

50,000,000

50,000,000

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

783,460,889

783,460,889

0

0

0

0

Sep-24

790,620,294

790,620,294

0

0

0

0

Aug-24

791,708,419

791,708,419

0

0

0

0

Jul-24

792,792,310

792,792,310

0

0

0

0

Jun-24

793,939,169

793,939,169

0

0

0

0

May-24

795,014,381

795,014,381

0

0

0

0

Apr-24

796,152,873

796,152,873

0

0

0

0

Mar-24

797,219,472

797,219,472

0

0

0

0

Feb-24

798,417,416

798,417,416

0

0

0

0

Jan-24

799,475,206

799,475,206

0

0

0

0

Dec-23

800,528,879

800,528,879

0

0

0

0

Nov-23

801,646,606

801,646,606

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 29

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 29

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

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 24 of 29

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

2

1544230

24,687,667.71

4.60500%

24,687,667.71

4.60500%

10

06/11/20

05/01/20

05/01/20

2

1544230

24,657,328.79

4.60500%

24,657,328.79

4.60500%

10

05/01/20

05/01/20

06/11/20

2A

453000270

24,721,036.54

4.60500%

24,721,036.54

4.60500%

10

04/28/20

05/01/20

08/11/20

2A

453000270

0.00

4.60500%

0.00

4.60500%

10

08/11/20

05/01/20

04/28/20

2B

453000271

24,721,036.54

4.60500%

24,721,036.54

4.60500%

10

04/28/20

05/01/20

08/11/20

2B

453000271

0.00

4.60500%

0.00

4.60500%

10

08/11/20

05/01/20

04/28/20

2C

453000275

9,888,414.65

4.60500%

9,888,414.65

4.60500%

10

04/28/20

05/01/20

08/11/20

2C

453000275

0.00

4.60500%

0.00

4.60500%

10

08/11/20

05/01/20

04/28/20

13

304261013

0.00

4.72000%

0.00

4.72000%

10

05/06/22

06/01/21

06/13/22

13

304261013

0.00

4.72000%

0.00

4.72000%

10

06/01/21

06/01/21

06/13/22

14

300801305

12,958,189.44

4.70600%

12,958,189.44

4.70600%

10

05/29/20

04/01/20

07/13/20

14

300801305

0.00

4.70600%

0.00

4.70600%

10

07/13/20

04/01/20

05/29/20

21

300801274

0.00

4.22200%

0.00

4.22200%

08/31/20

09/01/20

10/13/20

21

300801274

0.00

4.22200%

0.00

4.22200%

10

10/13/20

09/01/20

08/31/20

27

300801300

8,263,390.25

4.58900%

8,263,390.25

4.58900%

10

05/15/20

04/01/20

07/13/20

27

300801300

0.00

4.58900%

0.00

4.58900%

10

07/13/20

04/01/20

05/15/20

28

300801297

0.00

4.71800%

0.00

4.71800%

8

09/09/22

09/09/22

09/12/22

33

304261033

7,563,825.32

4.89000%

7,563,825.32

4.89000%

10

05/01/20

05/01/20

07/13/20

33

304261033

0.00

4.89000%

0.00

4.89000%

10

07/13/20

05/01/20

05/01/20

37

304261037

6,918,132.73

4.89000%

6,918,132.73

4.89000%

10

06/12/20

07/01/20

08/11/20

37

304261037

0.00

4.89000%

0.00

4.89000%

10

08/11/20

07/01/20

06/12/20

49

695100532

5,356,794.33

4.77000%

5,356,794.33

4.77000%

10

06/11/20

05/06/20

05/06/20

49

695100532

5,348,471.86

4.77000%

5,348,471.86

4.77000%

10

05/06/20

05/06/20

06/11/20

56

304261056

4,670,449.88

5.29000%

4,670,449.88

5.29000%

10

06/01/20

06/01/20

07/13/20

56

304261056

0.00

5.29000%

0.00

5.29000%

10

07/13/20

06/01/20

06/01/20

Totals

129,710,276.00

129,710,276.00

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

27

300801300 01/18/23

7,818,202.63

9,400,000.00

8,438,622.24

1,838,475.64

8,438,622.24

6,600,146.60

1,218,056.03

0.00

623,565.79

594,490.24

6.61%

42

695100528 06/17/22

5,485,883.75

6,800,000.00

6,185,783.83

815,213.28

6,185,783.83

5,370,570.55

115,313.20

0.00

12,387.23

102,925.97

1.57%

43

304261043 04/16/21

5,857,942.28

4,750,000.00

5,619,174.18

2,448,471.35

5,619,174.18

3,170,702.83

2,687,239.45

0.00

130,832.64

2,556,406.81

39.09%

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

19,162,028.66

20,950,000.00

20,243,580.25

5,102,160.27

20,243,580.25

15,141,419.98

4,020,608.68

0.00

766,785.66

3,253,823.02

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

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 29

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

27

300801300

11/17/23

0.00

0.00

594,490.24

0.00

0.00

362.00

0.00

0.00

594,490.24

09/15/23

0.00

0.00

594,128.24

0.00

0.00

1,326.00

0.00

0.00

08/17/23

0.00

0.00

592,802.24

0.00

0.00

(677,546.82)

0.00

0.00

07/17/23

0.00

0.00

1,270,349.06

0.00

0.00

31,032.53

0.00

0.00

06/16/23

0.00

0.00

1,239,316.53

0.00

0.00

600.00

0.00

0.00

05/17/23

0.00

0.00

1,238,716.53

0.00

0.00

2,820.50

0.00

0.00

03/17/23

0.00

0.00

1,235,896.03

0.00

0.00

17,227.00

0.00

0.00

02/17/23

0.00

0.00

1,218,669.03

0.00

0.00

613.00

0.00

0.00

01/18/23

0.00

0.00

1,218,056.03

0.00

0.00

1,218,056.03

0.00

0.00

42

695100528

03/17/23

0.00

0.00

102,925.97

0.00

0.00

(12,387.23)

0.00

0.00

102,925.97

06/17/22

0.00

0.00

115,313.20

0.00

0.00

115,313.20

0.00

0.00

43

304261043

06/17/22

0.00

0.00

2,556,406.81

0.00

0.00

(130,832.64)

0.00

0.00

2,556,406.81

04/16/21

0.00

0.00

2,687,239.45

0.00

0.00

2,687,239.45

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

3,253,823.02

0.00

0.00

3,253,823.02

0.00

0.00

3,253,823.02

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 29

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

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 28 of 29

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29