BBCMS Mortgage Trust 2020-C7

10/30/2024 | Press release | Distributed by Public on 10/30/2024 09:59

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BBCMS Mortgage Trust 2020-C7

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2020-C7

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Barclays Commercial Mortgage Securities LLC

Certificate Factor Detail

4

Daniel Schmidt

[email protected];

[email protected]

Certificate Interest Reconciliation Detail

5

745 Seventh Avenue, 4th Floor | New York, NY 10019 | United States

Additional Information

6

Master Servicer

Wells Fargo Bank, National Association

Bond / Collateral Reconciliation - Cash Flows

7

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Balances

8

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

Current Mortgage Loan and Property Stratification

9-13

Special Servicer

Rialto Capital Advisors, LLC

Mortgage Loan Detail (Part 1)

14-15

General

(305) 229-6465

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

Mortgage Loan Detail (Part 2)

16-17

Operating Advisor & Asset

Park Bridge Lender Services LLC

Principal Prepayment Detail

18

Representations Reviewer

Historical Detail

19

David Rodgers

(212) 230-9025

Delinquency Loan Detail

20

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

Certificate Administrator

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

Collateral Stratification and Historical Detail

21

Bank, N.A.

Specially Serviced Loan Detail - Part 1

22

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

23

[email protected]

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

Modified Loan Detail

24

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

25

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

26

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

Interest Shortfall Detail - Collateral Level

27

Supplemental Notes

28

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 28

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

05492VAA3

1.079000%

13,198,000.00

863,549.76

397,951.71

776.48

0.00

0.00

398,728.19

465,598.05

30.51%

30.00%

A-2

05492VAB1

2.021000%

115,000,000.00

115,000,000.00

0.00

193,679.17

0.00

0.00

193,679.17

115,000,000.00

30.51%

30.00%

A-3

05492VAD7

2.007000%

38,000,000.00

38,000,000.00

0.00

63,555.00

0.00

0.00

63,555.00

38,000,000.00

30.51%

30.00%

A-4

05492VAE5

1.786000%

75,000,000.00

75,000,000.00

0.00

111,625.00

0.00

0.00

111,625.00

75,000,000.00

30.51%

30.00%

A-5

05492VAF2

2.037000%

270,000,000.00

270,000,000.00

0.00

458,325.00

0.00

0.00

458,325.00

270,000,000.00

30.51%

30.00%

A-SB

05492VAC9

2.029000%

26,000,000.00

26,000,000.00

0.00

43,961.67

0.00

0.00

43,961.67

26,000,000.00

30.51%

30.00%

A-S

05492VAJ4

2.444000%

89,214,000.00

89,214,000.00

0.00

181,699.18

0.00

0.00

181,699.18

89,214,000.00

18.68%

18.38%

B

05492VAK1

3.152000%

28,778,000.00

28,778,000.00

0.00

75,590.21

0.00

0.00

75,590.21

28,778,000.00

14.87%

14.63%

C

05492VAL9

3.600989%

28,779,000.00

28,779,000.00

0.00

86,360.71

0.00

0.00

86,360.71

28,779,000.00

11.06%

10.88%

D

05492VAM7

3.600989%

33,574,000.00

33,574,000.00

0.00

100,749.66

0.00

0.00

100,749.66

33,574,000.00

6.61%

6.50%

E

05492VAQ8

2.250000%

15,349,000.00

15,349,000.00

0.00

28,779.38

0.00

0.00

28,779.38

15,349,000.00

4.58%

4.50%

F

05492VAT2

2.250000%

7,674,000.00

7,674,000.00

0.00

4,454.35

0.00

0.00

4,454.35

7,674,000.00

3.56%

3.50%

G*

05492VAW5

2.250000%

26,860,708.00

26,860,708.00

0.00

0.00

0.00

0.00

0.00

26,860,708.00

0.00%

0.00%

RRC

BCC2NSMU9

3.600989%

32,308,892.57

31,789,608.55

16,753.89

92,856.44

0.00

0.00

109,610.33

31,772,854.66

0.00%

0.00%

RRI

BM0053612929

3.600989%

8,081,987.66

7,952,090.07

4,190.94

23,227.80

0.00

0.00

27,418.74

7,947,899.13

0.00%

0.00%

R

05492VBM6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

05492VBQ7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

807,817,588.23

794,833,956.38

418,896.54

1,465,640.05

0.00

0.00

1,884,536.59

794,415,059.84

X-A

05492VAG0

1.607505%

537,198,000.00

524,863,549.77

0.00

703,100.75

0.00

0.00

703,100.75

524,465,598.05

X-B

05492VAH8

0.984309%

117,992,000.00

117,992,000.00

0.00

96,783.81

0.00

0.00

96,783.81

117,992,000.00

X-E

05492VBC8

1.350989%

15,349,000.00

15,349,000.00

0.00

17,280.27

0.00

0.00

17,280.27

15,349,000.00

X-F

05492VBF1

1.350989%

7,674,000.00

7,674,000.00

0.00

8,639.57

0.00

0.00

8,639.57

7,674,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 28

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution

Ending Balance Support¹

Support¹

X-G

05492VBJ3

1.350989%

26,860,708.00

26,860,708.00

0.00

30,240.43

0.00

0.00

30,240.43

26,860,708.00

Notional SubTotal

705,073,708.00

692,739,257.77

0.00

856,044.83

0.00

0.00

856,044.83

692,341,306.05

Deal Distribution Total

418,896.54

2,321,684.88

0.00

0.00

2,740,581.42

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 28

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

05492VAA3

65.43035005

30.15242537

0.05883316

0.00000000

0.00000000

0.00000000

0.00000000

30.21125852

35.27792469

A-2

05492VAB1

1,000.00000000

0.00000000

1.68416670

0.00000000

0.00000000

0.00000000

0.00000000

1.68416670

1,000.00000000

A-3

05492VAD7

1,000.00000000

0.00000000

1.67250000

0.00000000

0.00000000

0.00000000

0.00000000

1.67250000

1,000.00000000

A-4

05492VAE5

1,000.00000000

0.00000000

1.48833333

0.00000000

0.00000000

0.00000000

0.00000000

1.48833333

1,000.00000000

A-5

05492VAF2

1,000.00000000

0.00000000

1.69750000

0.00000000

0.00000000

0.00000000

0.00000000

1.69750000

1,000.00000000

A-SB

05492VAC9

1,000.00000000

0.00000000

1.69083346

0.00000000

0.00000000

0.00000000

0.00000000

1.69083346

1,000.00000000

A-S

05492VAJ4

1,000.00000000

0.00000000

2.03666667

0.00000000

0.00000000

0.00000000

0.00000000

2.03666667

1,000.00000000

B

05492VAK1

1,000.00000000

0.00000000

2.62666655

0.00000000

0.00000000

0.00000000

0.00000000

2.62666655

1,000.00000000

C

05492VAL9

1,000.00000000

0.00000000

3.00082386

0.00000000

0.00000000

0.00000000

0.00000000

3.00082386

1,000.00000000

D

05492VAM7

1,000.00000000

0.00000000

3.00082385

0.00000000

0.00000000

0.00000000

0.00000000

3.00082385

1,000.00000000

E

05492VAQ8

1,000.00000000

0.00000000

1.87500033

0.00000000

0.00000000

0.00000000

0.00000000

1.87500033

1,000.00000000

F

05492VAT2

1,000.00000000

0.00000000

0.58044696

1.29455304

2.46499479

0.00000000

0.00000000

0.58044696

1,000.00000000

G

05492VAW5

1,000.00000000

0.00000000

0.00000000

1.87500009

20.96107295

0.00000000

0.00000000

0.00000000

1,000.00000000

RRC

BCC2NSMU9

983.92752030

0.51855352

2.87402113

0.07857187

0.76313510

0.00000000

0.00000000

3.39257465

983.40896678

RRI

BM0053612929

983.92751938

0.51855313

2.87402072

0.07857226

0.76313034

0.00000000

0.00000000

3.39257385

983.40896625

R

05492VBM6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

05492VBQ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

05492VAG0

977.03928490

0.00000000

1.30882980

0.00000000

0.00000000

0.00000000

0.00000000

1.30882980

976.29849339

X-B

05492VAH8

1,000.00000000

0.00000000

0.82025739

0.00000000

0.00000000

0.00000000

0.00000000

0.82025739

1,000.00000000

X-E

05492VBC8

1,000.00000000

0.00000000

1.12582383

0.00000000

0.00000000

0.00000000

0.00000000

1.12582383

1,000.00000000

X-F

05492VBF1

1,000.00000000

0.00000000

1.12582356

0.00000000

0.00000000

0.00000000

0.00000000

1.12582356

1,000.00000000

X-G

05492VBJ3

1,000.00000000

0.00000000

1.12582401

0.00000000

0.00000000

0.00000000

0.00000000

1.12582401

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 28

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

09/01/24 - 09/30/24

30

0.00

776.48

0.00

776.48

0.00

0.00

0.00

776.48

0.00

A-2

09/01/24 - 09/30/24

30

0.00

193,679.17

0.00

193,679.17

0.00

0.00

0.00

193,679.17

0.00

A-3

09/01/24 - 09/30/24

30

0.00

63,555.00

0.00

63,555.00

0.00

0.00

0.00

63,555.00

0.00

A-4

09/01/24 - 09/30/24

30

0.00

111,625.00

0.00

111,625.00

0.00

0.00

0.00

111,625.00

0.00

A-5

09/01/24 - 09/30/24

30

0.00

458,325.00

0.00

458,325.00

0.00

0.00

0.00

458,325.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

43,961.67

0.00

43,961.67

0.00

0.00

0.00

43,961.67

0.00

X-A

09/01/24 - 09/30/24

30

0.00

703,100.75

0.00

703,100.75

0.00

0.00

0.00

703,100.75

0.00

X-B

09/01/24 - 09/30/24

30

0.00

96,783.81

0.00

96,783.81

0.00

0.00

0.00

96,783.81

0.00

A-S

09/01/24 - 09/30/24

30

0.00

181,699.18

0.00

181,699.18

0.00

0.00

0.00

181,699.18

0.00

B

09/01/24 - 09/30/24

30

0.00

75,590.21

0.00

75,590.21

0.00

0.00

0.00

75,590.21

0.00

C

09/01/24 - 09/30/24

30

0.00

86,360.71

0.00

86,360.71

0.00

0.00

0.00

86,360.71

0.00

X-E

09/01/24 - 09/30/24

30

0.00

17,280.27

0.00

17,280.27

0.00

0.00

0.00

17,280.27

0.00

X-F

09/01/24 - 09/30/24

30

0.00

8,639.57

0.00

8,639.57

0.00

0.00

0.00

8,639.57

0.00

X-G

09/01/24 - 09/30/24

30

0.00

30,240.43

0.00

30,240.43

0.00

0.00

0.00

30,240.43

0.00

D

09/01/24 - 09/30/24

30

0.00

100,749.66

0.00

100,749.66

0.00

0.00

0.00

100,749.66

0.00

E

09/01/24 - 09/30/24

30

0.00

28,779.38

0.00

28,779.38

0.00

0.00

0.00

28,779.38

0.00

F

09/01/24 - 09/30/24

30

8,965.16

14,388.75

0.00

14,388.75

9,934.40

0.00

0.00

4,454.35

18,916.37

G

09/01/24 - 09/30/24

30

511,705.98

50,363.83

0.00

50,363.83

50,363.83

0.00

0.00

0.00

563,029.26

RRC

09/01/24 - 09/30/24

30

22,051.30

95,395.02

0.00

95,395.02

2,538.57

0.00

0.00

92,856.44

24,656.05

RRI

09/01/24 - 09/30/24

30

5,516.04

23,862.82

0.00

23,862.82

635.02

0.00

0.00

23,227.80

6,167.61

Totals

548,238.48

2,385,156.71

0.00

2,385,156.71

63,471.82

0.00

0.00

2,321,684.88

612,769.29

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 28

Additional Information

Total Available Distribution Amount

2,740,581.42

Non-VRR Interest Available Funds (1)

2,603,552.34

VRR Interest Available Funds (1)

137,029.07

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 28

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,396,801.31

Master Servicing Fee

3,610.18

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,028.93

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

331.18

ARD Interest

0.00

Operating Advisor Fee

1,179.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

205.33

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,396,801.31

Total Fees

11,644.62

Principal

Expenses/Reimbursements

Scheduled Principal

418,896.54

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

51,471.82

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

12,000.00

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

418,896.54

Total Expenses/Reimbursements

63,471.82

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,321,684.88

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

418,896.54

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,740,581.42

Total Funds Collected

2,815,697.85

Total Funds Distributed

2,815,697.86

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 28

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

794,833,956.39

794,833,956.39

Beginning Certificate Balance

794,833,956.38

(-) Scheduled Principal Collections

418,896.54

418,896.54

(-) Principal Distributions

418,896.54

(-) 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

794,415,059.85

794,415,059.85

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

795,455,624.37

795,455,624.37

Ending Certificate Balance

794,415,059.84

Ending Actual Collateral Balance

795,089,712.61

795,089,712.61

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.01)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.01)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.60%

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 28

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

13,437,870.10

1.69%

37

4.1315

NAP

Defeased

4

13,437,870.10

1.69%

37

4.1315

NAP

4,999,999 or less

14

44,327,552.46

5.58%

61

3.9839

2.650914

1.59 or less

12

262,488,762.48

33.04%

39

3.5688

0.959782

5,000,000 to 9,999,999

9

67,461,973.43

8.49%

64

3.8996

2.273554

1.60 to 1.69

1

11,735,377.27

1.48%

64

4.1800

1.650000

10,000,000 to 19,999,999

10

140,408,877.50

17.67%

58

3.8924

1.575882

1.70 to 1.79

3

29,211,027.57

3.68%

57

3.7403

1.712508

20,000,000 to 29,999,999

6

129,150,000.00

16.26%

53

3.5736

2.149698

1.80 to 1.89

2

2,216,679.60

0.28%

64

4.7000

1.851663

30,000,000 to 39,999,999

3

107,446,175.23

13.53%

44

3.6959

2.089411

1.90 to 1.99

6

44,597,123.55

5.61%

64

3.9040

1.938497

40,000,000 to 49,999,999

4

182,182,611.13

22.93%

65

3.6404

3.130443

2.00 to 2.49

6

86,956,226.74

10.95%

65

3.8832

2.096039

50,000,000 or greater

2

110,000,000.00

13.85%

30

2.8268

1.588182

2.50 to 2.99

5

141,221,992.54

17.78%

58

3.3846

2.722866

Totals

52

794,415,059.85

100.00%

53

3.6184

2.216730

3.00 or greater

13

202,550,000.00

25.50%

60

3.5732

3.755281

Totals

52

794,415,059.85

100.00%

53

3.6184

2.216730

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 28

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

4

13,437,870.10

1.69%

37

4.1315

NAP

Totals

153

794,415,059.85

100.00%

53

3.6184

2.216730

Alabama

1

1,169,285.83

0.15%

65

3.4540

3.500000

Property Type³

Arizona

11

31,916,217.19

4.02%

64

3.7693

3.638635

California

9

277,506,175.23

34.93%

40

3.3054

1.687654

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Colorado

2

17,520,457.66

2.21%

63

3.9276

(0.470396)

Properties

Balance

Agg. Bal.

DSCR¹

Florida

7

24,021,552.93

3.02%

64

3.7988

3.299506

Defeased

4

13,437,870.10

1.69%

37

4.1315

NAP

Georgia

2

4,999,222.03

0.63%

65

3.4540

3.500000

Industrial

16

48,111,992.51

6.06%

65

3.8140

2.790000

Hawaii

1

4,540,000.00

0.57%

64

3.6200

3.480000

Mixed Use

12

40,249,576.91

5.07%

51

3.5018

1.691095

Indiana

3

5,712,318.34

0.72%

65

3.6053

2.967309

Mobile Home Park

16

35,221,997.75

4.43%

60

4.1135

1.640653

Kansas

1

3,094,756.49

0.39%

65

3.4540

3.500000

Multi-Family

30

229,185,464.19

28.85%

31

3.5354

1.292309

Kentucky

2

5,849,283.18

0.74%

65

4.1000

2.250000

Office

15

211,718,841.91

26.65%

64

3.4576

2.211507

Michigan

17

54,318,809.82

6.84%

65

3.7038

2.177831

Retail

33

87,215,869.41

10.98%

64

3.8315

2.546417

Minnesota

2

2,107,289.25

0.27%

65

4.0310

2.772127

Self Storage

27

129,273,447.10

16.27%

64

3.6606

3.188824

Nevada

3

16,756,000.00

2.11%

64

3.7199

4.079600

Totals

153

794,415,059.85

100.00%

53

3.6184

2.216730

New Jersey

1

4,280,401.58

0.54%

65

3.9800

1.970000

New York

36

126,066,845.72

15.87%

52

3.7175

1.590561

North Carolina

10

18,666,310.65

2.35%

66

3.8003

0.945509

Ohio

1

8,269,295.05

1.04%

66

3.7000

1.970000

Oregon

1

4,272,426.92

0.54%

64

4.3200

1.950000

Pennsylvania

5

9,439,926.13

1.19%

48

3.9738

2.979009

South Carolina

18

62,963,127.66

7.93%

65

3.8988

2.557232

Texas

9

20,726,384.64

2.61%

64

3.8378

3.131631

Virginia

1

9,047,241.34

1.14%

65

3.8000

1.100000

Washington

3

60,116,000.00

7.57%

64

3.7836

3.170749

Wisconsin

3

7,617,862.14

0.96%

65

3.4540

3.500000

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 28

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

13,437,870.10

1.69%

37

4.1315

NAP

Defeased

4

13,437,870.10

1.69%

37

4.1315

NAP

3.2499% or less

4

143,700,000.00

18.09%

38

2.8887

1.995852

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.2500% to 3.7499%

15

304,696,088.87

38.35%

60

3.5802

2.821158

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.7500% to 3.9999%

12

209,944,981.37

26.43%

50

3.8247

1.701151

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

4.0000% to 4.2499%

11

107,279,159.42

13.50%

63

4.1046

1.922235

Totals

52

794,415,059.85

100.00%

53

3.6184

2.216730

4.2500% to 4.4999%

2

9,532,994.01

1.20%

65

4.2814

2.005183

4.5000% to 4.7499%

1

1,292,679.60

0.16%

64

4.6500

1.860000

4.7500% or greater

3

4,531,286.48

0.57%

29

5.0556

1.769100

Totals

52

794,415,059.85

100.00%

53

3.6184

2.216730

(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 28

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

13,437,870.10

1.69%

37

4.1315

NAP

Defeased

4

13,437,870.10

1.69%

37

4.1315

NAP

80 months or less

48

780,977,189.75

98.31%

54

3.6096

2.227081

Interest Only

28

516,194,000.00

64.98%

48

3.4754

2.488794

81 months to 113 months

0

0.00

0.00%

0

0.0000

0.000000

355 months or less

20

264,783,189.75

33.33%

64

3.8713

1.716873

114 months or greater

0

0.00

0.00%

0

0.0000

0.000000

356 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

52

794,415,059.85

100.00%

53

3.6184

2.216730

Totals

52

794,415,059.85

100.00%

53

3.6184

2.216730

(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 28

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

3

45,000,000.00

5.66%

29

3.4521

3.353333

No outstanding loans in this group

Totals

52

794,415,059.85

100.00%

53

3.6184

2.216730

(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 28

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

323661001

MF

San Francisco

CA

30/360

2.725%

136,228.50

0.00

0.00

N/A

12/09/24

--

60,000,000.00

60,000,000.00

10/09/24

2

883101072

OF

San Francisco

CA

Actual/360

2.950%

122,895.83

0.00

0.00

N/A

02/06/30

--

50,000,000.00

50,000,000.00

10/06/24

2A

323661002

Actual/360

2.950%

24,579.17

0.00

0.00

N/A

02/06/30

--

10,000,000.00

10,000,000.00

10/06/24

3

303161374

MF

Tiburon

CA

Actual/360

3.750%

109,375.00

0.00

0.00

N/A

03/08/25

--

35,000,000.00

35,000,000.00

10/08/24

3A

303161376

Actual/360

3.750%

46,875.00

0.00

0.00

N/A

03/08/25

--

15,000,000.00

15,000,000.00

10/08/24

4

323661004

SS

Various

MI

Actual/360

3.710%

150,411.54

80,012.85

0.00

N/A

03/01/30

--

48,650,631.44

48,570,618.59

10/01/24

5

323661005

IN

Various

SC

Actual/360

3.814%

153,163.48

77,880.09

0.00

N/A

03/01/30

--

48,189,872.63

48,111,992.54

10/01/24

6

303161364

Various Various

Various

Actual/360

3.454%

129,525.00

0.00

0.00

N/A

03/01/30

--

45,000,000.00

45,000,000.00

10/01/24

7

323661007

SS

Various

Various

Actual/360

3.558%

120,082.50

0.00

0.00

N/A

02/01/30

--

40,500,000.00

40,500,000.00

10/01/24

8

323661008

Various Various

NY

Actual/360

3.480%

58,000.00

0.00

0.00

N/A

03/10/27

--

20,000,000.00

20,000,000.00

10/10/24

8A

323661108

Actual/360

3.480%

58,000.00

0.00

0.00

N/A

03/10/27

--

20,000,000.00

20,000,000.00

10/10/24

9

323661009

OF

Seattle

WA

Actual/360

3.699%

121,748.22

0.00

0.00

01/06/30

09/06/33

--

39,500,000.00

39,500,000.00

10/06/24

10

303161363

OF

Thousand Oaks

CA

Actual/360

3.635%

99,997.94

65,524.75

0.00

N/A

02/06/30

--

33,011,699.98

32,946,175.23

10/06/24

11

323661011

OF

Santa Monica

CA

Actual/360

3.150%

62,212.50

0.00

0.00

N/A

04/05/30

--

23,700,000.00

23,700,000.00

10/05/24

12

323661012

MF

Brooklyn

NY

Actual/360

3.829%

73,389.17

0.00

0.00

N/A

01/05/30

--

23,000,000.00

23,000,000.00

10/05/24

13

323661013

MU

New York

NY

Actual/360

3.486%

62,312.25

0.00

0.00

N/A

12/08/29

--

21,450,000.00

21,450,000.00

10/08/24

14

883101079

RT

San Francisco

CA

Actual/360

4.040%

70,700.00

0.00

0.00

N/A

12/06/29

--

21,000,000.00

21,000,000.00

08/06/24

15

307331206

MF

Astoria

NY

Actual/360

4.070%

56,980.00

0.00

0.00

N/A

12/06/29

--

16,800,000.00

16,800,000.00

10/06/24

16

883101071

MF

Los Angeles

CA

Actual/360

3.770%

52,151.67

0.00

0.00

N/A

02/06/30

--

16,600,000.00

16,600,000.00

10/06/24

17

303161359

OF

Englewood

CO

Actual/360

3.910%

51,875.21

25,572.36

0.00

N/A

01/01/30

--

15,920,782.02

15,895,209.66

06/01/23

18

323661018

MH

Various

NC

Actual/360

3.900%

47,192.28

27,412.42

0.00

N/A

04/01/30

--

14,520,702.99

14,493,290.57

11/01/23

19

303161369

MF

Bronx

NY

Actual/360

3.970%

47,011.42

0.00

0.00

N/A

04/01/30

--

14,210,000.00

14,210,000.00

04/01/24

20

28002362

MF

Seattle

WA

Actual/360

4.130%

48,183.33

0.00

0.00

N/A

03/06/30

--

14,000,000.00

14,000,000.00

10/06/24

21

307331201

RT

West Columbia

SC

Actual/360

4.180%

40,953.09

21,491.78

0.00

N/A

02/06/30

--

11,756,869.05

11,735,377.27

10/06/24

22

323661022

MH

Various

Various

Actual/360

4.100%

39,889.58

0.00

0.00

N/A

01/01/30

--

11,675,000.00

11,675,000.00

10/01/24

23

300572088

OF

Manassas

VA

Actual/360

3.800%

28,726.39

24,251.41

0.00

N/A

03/06/30

--

9,071,492.75

9,047,241.34

10/06/24

24

28002339

RT

Various

TX

Actual/360

4.200%

34,825.00

0.00

0.00

N/A

01/06/30

--

9,950,000.00

9,950,000.00

10/06/24

25

323661025

SS

Merced

CA

Actual/360

3.590%

29,168.75

0.00

0.00

N/A

02/05/30

--

9,750,000.00

9,750,000.00

10/05/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 28

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

26

323661026

OF

Cincinnati

OH

Actual/360

3.700%

25,538.88

13,585.17

0.00

N/A

04/01/30

--

8,282,880.22

8,269,295.05

10/01/24

27

323661027

SS

Phoenix

AZ

Actual/360

3.790%

24,003.33

0.00

0.00

N/A

01/01/30

--

7,600,000.00

7,600,000.00

10/01/24

28

323661028

OF

Albany

NY

Actual/360

3.880%

21,727.04

12,856.41

0.00

N/A

02/01/30

--

6,719,702.09

6,706,845.68

10/01/24

29

883101082

SS

Marion

AR

Actual/360

4.500%

23,689.05

10,258.87

0.00

N/A

03/06/25

12/06/24

6,317,079.00

6,306,820.13

10/06/24

30

307331210

MF

Elizabethtown

KY

Actual/360

4.100%

20,021.89

10,782.01

0.00

N/A

03/06/30

--

5,860,065.19

5,849,283.18

10/06/24

31

28002328

MH

Sanford

FL

Actual/360

4.005%

16,814.99

9,458.71

0.00

N/A

02/06/30

--

5,038,199.80

5,028,741.09

10/06/24

32

323661032

OF

Various

FL

Actual/360

4.250%

18,659.17

7,905.58

0.00

N/A

03/01/30

--

5,268,472.67

5,260,567.09

10/01/24

33

28002353

SS

Hubbard

OR

Actual/360

4.320%

15,408.31

7,657.85

0.00

N/A

02/06/30

--

4,280,084.77

4,272,426.92

10/06/24

34

323661034

SS

Honolulu

HI

Actual/360

3.620%

13,695.67

0.00

0.00

N/A

02/01/30

--

4,540,000.00

4,540,000.00

10/01/24

35

323661035

MU

Carmel

IN

Actual/360

3.650%

13,413.75

0.00

0.00

N/A

03/01/30

--

4,410,000.00

4,410,000.00

10/01/24

36

323661036

SS

Pennington

NJ

Actual/360

3.980%

14,219.01

6,736.56

0.00

N/A

03/01/30

--

4,287,138.14

4,280,401.58

10/01/24

37

323661037

OF

Las Vegas

NV

Actual/360

4.200%

14,787.50

0.00

0.00

N/A

01/01/30

--

4,225,000.00

4,225,000.00

10/01/24

38

323661038

RT

New York

NY

Actual/360

4.050%

13,162.50

0.00

0.00

N/A

02/01/30

--

3,900,000.00

3,900,000.00

10/01/24

39

323661039

SS

Apache Junction

AZ

Actual/360

3.400%

10,426.67

0.00

0.00

N/A

02/01/30

--

3,680,000.00

3,680,000.00

10/01/24

40

307331204

MF

Moncks Corner

SC

Actual/360

4.150%

10,795.15

5,732.36

0.00

N/A

02/06/30

--

3,121,490.24

3,115,757.88

10/06/24

41

323661041

SS

Tucson

AZ

Actual/360

3.400%

8,995.83

0.00

0.00

N/A

02/01/30

--

3,175,000.00

3,175,000.00

10/01/24

42

323661042

SS

Festus

MO

Actual/360

3.890%

9,207.78

5,396.18

0.00

N/A

03/01/30

--

2,840,446.15

2,835,049.97

10/01/24

43

323661043

MH

Middletown

PA

Actual/360

5.250%

11,972.04

4,179.92

0.00

N/A

04/01/25

--

2,736,466.40

2,732,286.48

10/01/24

44

323661044

SS

Phoenix

AZ

Actual/360

3.400%

8,230.83

0.00

0.00

N/A

02/01/30

--

2,905,000.00

2,905,000.00

10/01/24

45

323661045

MH

Houston

TX

Actual/360

3.750%

7,143.75

0.00

0.00

N/A

03/01/30

--

2,286,000.00

2,286,000.00

10/01/24

46

323661046

MH

Katy

TX

Actual/360

3.750%

6,281.25

0.00

0.00

N/A

03/01/30

--

2,010,000.00

2,010,000.00

10/01/24

47

307331205

MH

Tucson

AZ

Actual/360

4.650%

5,017.66

2,201.26

0.00

N/A

02/06/30

--

1,294,880.86

1,292,679.60

10/06/24

48

300572087

RT

Becker

MN

Actual/360

4.770%

3,672.90

0.00

0.00

03/06/30

09/06/34

--

924,000.00

924,000.00

10/06/24

49

28002365

RT

Kincheloe

MI

Actual/360

4.750%

3,463.54

0.00

0.00

03/06/30

09/06/34

--

875,000.00

875,000.00

10/06/24

Totals

2,396,801.31

418,896.54

0.00

794,833,956.39

794,415,059.85

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 28

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

38,377,229.00

38,405,229.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

56,886,964.56

53,605,353.00

04/01/23

03/31/24

--

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

3

9,664,313.97

4,920,702.23

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

7,042,140.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

11,054,549.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

6

5,978,985.28

2,891,807.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

6,520,710.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8

18,269,298.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

26,234,018.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

10

3,236,222.00

1,266,473.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,271,970.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

12

1,674,382.11

876,091.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

40,581,457.00

40,144,830.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

4,463,369.00

0.00

--

--

--

0.00

0.00

70,422.10

143,623.23

0.00

0.00

15

2,665,535.59

1,362,655.87

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

478,378.30

374,492.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

(149,385.74)

01/01/24

03/31/24

06/11/24

10,808,028.13

387,151.25

42,059.83

851,464.18

132,735.09

0.00

18

1,471,349.00

0.00

--

--

04/11/24

1,038,709.28

24,123.49

70,843.52

794,994.37

0.00

0.00

19

1,260,528.71

293,246.93

01/01/23

03/31/23

10/11/24

3,871,427.24

12,799.91

34,038.27

273,789.16

115,342.19

0.00

20

725,390.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,544,461.28

353,108.65

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,645,264.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,309,656.00

430,671.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,035,563.12

497,174.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,239,765.95

595,471.52

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 28

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

26

886,963.00

527,755.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,347,805.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

28

569,237.00

227,882.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

30

816,413.00

215,867.16

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

556,429.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

32

512,064.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

33

553,658.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

34

510,359.00

293,009.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

522,710.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

36

499,638.00

500,959.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

603,963.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

38

311,599.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

39

514,698.00

222,104.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

375,685.14

244,243.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

416,751.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

43

339,163.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

44

359,040.00

0.00

--

--

--

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

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

47

207,340.85

82,202.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

83,290.02

41,645.01

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

49

81,913.59

40,956.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

255,700,221.18

148,264,546.17

15,718,164.65

424,074.65

217,363.71

2,063,870.94

248,077.28

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 28

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 18 of 28

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

1

21,000,000.00

0

0.00

3

44,598,500.23

1

15,895,209.66

0

0.00

0

0.00

0

0.00

0

0.00

3.618438%

3.561334%

53

09/17/24

0

0.00

0

0.00

4

65,651,485.01

1

15,920,782.02

0

0.00

0

0.00

0

0.00

0

0.00

3.618569%

3.561467%

54

08/16/24

1

16,800,000.00

1

21,000,000.00

3

44,701,001.03

1

15,944,545.19

0

0.00

0

0.00

0

0.00

0

0.00

3.618691%

3.561592%

55

07/17/24

0

0.00

1

21,000,000.00

3

44,750,351.12

1

15,968,228.62

0

0.00

0

0.00

0

0.00

0

0.00

3.618812%

3.580568%

56

06/17/24

0

0.00

2

35,210,000.00

2

30,592,843.37

1

15,993,563.83

0

0.00

0

0.00

0

0.00

0

0.00

3.618941%

3.580691%

57

05/17/24

1

14,210,000.00

1

21,000,000.00

2

30,641,852.16

1

16,017,082.77

0

0.00

0

0.00

0

0.00

0

0.00

3.619061%

3.561970%

58

04/17/24

0

0.00

1

14,210,000.00

3

51,694,015.19

1

16,042,259.31

0

0.00

0

0.00

0

0.00

0

0.00

3.619189%

3.580925%

59

03/15/24

1

14,210,000.00

1

21,000,000.00

2

30,742,684.94

1

16,065,614.85

0

0.00

0

0.00

0

0.00

0

0.00

3.619308%

3.581037%

60

02/16/24

1

14,210,000.00

1

21,000,000.00

2

30,797,851.00

1

16,092,375.91

0

0.00

0

0.00

0

0.00

0

0.00

3.619444%

3.585619%

61

01/18/24

0

0.00

2

35,730,609.49

1

16,115,563.27

1

16,115,563.27

0

0.00

0

0.00

0

0.00

0

0.00

3.619562%

3.590343%

62

12/15/23

2

35,755,659.77

0

0.00

1

16,138,672.83

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.619679%

3.597033%

63

11/17/23

0

0.00

0

0.00

1

16,163,454.48

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.619804%

3.597151%

64

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

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 28

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

14

883101079

08/06/24

1

1

70,422.10

143,623.23

0.00

21,000,000.00

01/02/24

11

17

303161359

06/01/23

15

6

42,059.83

851,464.18

151,784.61

16,280,930.76

07/05/23

98

12/06/23

18

323661018

11/01/23

10

6

70,843.52

794,994.37

57,972.70

14,782,222.25

02/05/24

2

19

303161369

04/01/24

5

6

34,038.27

273,789.16

120,509.80

14,210,000.00

02/09/24

98

Totals

217,363.71

2,063,870.94

330,267.11

66,273,153.01

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 20 of 28

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

119,039,107

119,039,107

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

40,000,000

40,000,000

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

635,375,953

569,777,453

49,703,291

15,895,210

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

794,415,060

728,816,560

21,000,000

0

44,598,500

0

Sep-24

794,833,956

729,182,471

0

0

65,651,485

0

Aug-24

795,226,035

712,725,034

16,800,000

21,000,000

44,701,001

0

Jul-24

795,616,813

729,866,462

0

21,000,000

44,750,351

0

Jun-24

796,031,850

730,229,007

0

35,210,000

30,592,843

0

May-24

796,419,954

730,568,102

14,210,000

21,000,000

30,641,852

0

Apr-24

796,832,413

730,928,398

0

14,210,000

51,694,015

0

Mar-24

797,217,861

731,265,176

14,210,000

21,000,000

14,677,070

16,065,615

Feb-24

797,653,489

731,645,638

14,210,000

21,000,000

14,705,475

16,092,376

Jan-24

798,036,213

746,190,040

0

35,730,609

0

16,115,563

Dec-23

798,417,666

746,523,334

35,755,660

0

16,138,673

0

Nov-23

798,823,710

782,660,255

0

0

16,163,454

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 21 of 28

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

1

323661001

60,000,000.00

60,000,000.00

2,110,000,000.00

09/03/19

37,613,979.00

0.77000

03/31/24

12/09/24

I/O

14

883101079

21,000,000.00

21,000,000.00

111,000,000.00

10/21/19

4,314,388.00

1.59000

12/31/23

12/06/29

I/O

17

303161359

15,895,209.66

16,280,930.76

5,100,000.00

04/10/24

(200,286.54)

(0.86000)

03/31/24

01/01/30

307

18

323661018

14,493,290.57

14,782,222.25

15,500,000.00

02/14/24

1,327,979.00

0.21000

12/31/23

04/01/30

305

19

303161369

14,210,000.00

14,210,000.00

11,900,000.00

09/04/24

286,309.43

2.03000

03/31/23

04/01/30

I/O

Totals

125,598,500.23

126,273,153.01

2,253,500,000.00

43,342,368.89

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 28

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

1

323661001

MF

CA

03/14/24

1

Borrower requested loan transfer to Special Servicer citing low occupancy and near term maturity. Special Servicer has executed a Pre-Negotiation Letter with Borrower and plans to pursue all legal options and consider all alternatives. After

discovery of extensive open AP, Borrower was issued a Default Notice and lender reserved its rights. Property Protective Advances for critical opex have been made and additional needs will be evaluated so as to protect collateral value.

Determination of a Sequential Pay Event was made. A current appraisal was received and sent to the Cert Admin for posting. The swaption was liquidated and the proceeds are expected to be applied towards the outstanding and impending

servicing advances and, any remaining funds, to the outstanding principal balance of the Loan. A preliminary term sheet has been finalized and special servicer and borrower are beginning to negotiate the modification documentation.

9/30/2024 occupancy was 80.0%, with slight positive absorption the last three months.

14

883101079

RT

CA

01/02/24

11

The Loan transferred to special servicing on 1/2/2024 due to payment default. T-Mobile's lease termination offer has been approved, termination funds have been deposited with lender. The loan will be brought current. Loan mod agreement is

being finalized to bring the loan current with lease termination funds.

17

303161359

OF

CO

07/05/23

98

The Loan transferred to Special Servicing on 07/5/2023 due to Imminent Monetary Default. A receiver was appointed in 12/2023 and is operating the Property and marketing the Property for sale.

18

323661018

MH

NC

02/05/24

2

The Loan transferred to special servicing on 1/4/2024 due to payment default. Special Servicer is currently evaluating the loan and collateral. PNL has been signed. Default letter has been sent. Lender is dual tracking negotiations with the legal

process . Borrower is trying to consolidate Lender's collateral into a separate non-collateral bankruptcy. Counsel is engaged and fighting this motion to consolidate

19

303161369

MF

NY

02/09/24

98

The Loan transferred into Special Servicing due to Payment Default. A Hello Letter and PNL have been sent. Borrower indicated an intent to bring the Loan current. Special Servicer is monitoring property performance.

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 23 of 28

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 24 of 28

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 25 of 28

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 26 of 28

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)

17

0.00

0.00

4,000.00

0.00

0.00

35,193.64

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

4,000.00

0.00

0.00

3,478.27

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

4,000.00

0.00

0.00

12,799.91

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

12,000.00

0.00

0.00

51,471.82

0.00

0.00

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

63,471.82

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 28

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28