Morgan Stanley Bank Of America Merrill Lynch Trust 2013 C12

10/31/2024 | Press release | Distributed by Public on 10/31/2024 11:10

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Morgan Stanley Bank of America Merrill Lynch Trust 2013-C12

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2013-C12

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, N.A.

Exchangeable Certificate Detail

5

Investor Relations

[email protected]

Additional Information

6

1901 Harrison Street | Oakland, CA 94612 | United States

Bond / Collateral Reconciliation - Cash Flows

7

Special Servicer

CWCapital Asset Management LLC

Bond / Collateral Reconciliation - Balances

8

Brian Hanson

(202) 715-9500

Current Mortgage Loan and Property Stratification

9-13

900 19th Street, NW, 8th Floor | Washington, DC 20006 | United States

Mortgage Loan Detail (Part 1)

14

Trust Advisor

BellOak, LLC

Mortgage Loan Detail (Part 2)

15

Attention: Reporting

[email protected]

Principal Prepayment Detail

16

200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States

Historical Detail

17

Certificate Administrator

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

Bank, N.A.

Delinquency Loan Detail

18

Corporate Trust Services (CMBS)

[email protected];

Collateral Stratification and Historical Detail

19

[email protected]

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

Specially Serviced Loan Detail - Part 1

20

Trustee

U.S. Bank National Association

Specially Serviced Loan Detail - Part 2

21-22

General Contact

(312) 332-7457

Modified Loan Detail

23

190 South LaSalle Street, 7th Floor | Chicago, IL 60603 | United States

Historical Liquidated Loan Detail

24

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class (3)

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

61762XAQ0

1.313000%

80,300,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61762XAR8

3.001000%

161,200,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

61762XAS6

3.824000%

107,200,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

61762XAT4

3.973000%

260,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

61762XAU1

4.259000%

284,721,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-S

61762XAW7

4.482000%

105,297,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

21.75%

B

61762XAX5

4.803561%

74,983,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

15.88%

C

61762XAZ0

4.803561%

52,648,000.00

45,422,410.99

475,006.81

181,824.44

0.00

0.00

656,831.25

44,947,404.18

76.32%

11.75%

D

61762XAC1

4.803561%

52,648,000.00

52,648,000.00

0.00

210,748.24

0.00

0.00

210,748.24

52,648,000.00

48.58%

7.63%

E

61762XAE7

4.803561%

19,145,000.00

19,145,000.00

0.00

76,636.82

0.00

0.00

76,636.82

19,145,000.00

38.49%

6.13%

F

61762XAG2

3.709000%

20,740,000.00

20,740,000.00

0.00

24,290.08

0.00

0.00

24,290.08

20,740,000.00

27.56%

4.50%

G

61762XAJ6

3.709000%

14,359,000.00

14,359,000.00

0.00

0.00

0.00

0.00

0.00

14,359,000.00

20.00%

3.38%

H

61762XAL1

3.709000%

43,075,957.00

37,951,782.55

0.00

0.00

0.00

0.00

0.00

37,951,782.55

0.00%

0.00%

R

61762XAN7

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,276,316,958.00

190,266,193.54

475,006.81

493,499.58

0.00

0.00

968,506.39

189,791,186.73

X-A

61762XAV9

4.803561%

998,718,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-C

61762XAA5

1.094561%

78,174,957.00

73,050,782.55

0.00

66,632.13

0.00

0.00

66,632.13

73,050,782.55

Notional SubTotal

1,076,892,957.00

73,050,782.55

0.00

66,632.13

0.00

0.00

66,632.13

73,050,782.55

Deal Distribution Total

475,006.81

560,131.71

0.00

0.00

1,035,138.52

(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.

(3)

Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class PST, please refer to page 5.

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

61762XAQ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61762XAR8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

61762XAS6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

61762XAT4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

61762XAU1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S

61762XAW7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B

61762XAX5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C

61762XAZ0

862.75662874

9.02231443

3.45358684

0.00000000

0.00000000

0.00000000

0.00000000

12.47590127

853.73431431

D

61762XAC1

1,000.00000000

0.00000000

4.00296763

0.00000000

0.00000000

0.00000000

0.00000000

4.00296763

1,000.00000000

E

61762XAE7

1,000.00000000

0.00000000

4.00296788

0.00000000

0.00000000

0.00000000

0.00000000

4.00296788

1,000.00000000

F

61762XAG2

1,000.00000000

0.00000000

1.17117068

1.91966249

6.50462247

0.00000000

0.00000000

1.17117068

1,000.00000000

G

61762XAJ6

1,000.00000000

0.00000000

0.00000000

3.09083362

9.27250087

0.00000000

0.00000000

0.00000000

1,000.00000000

H

61762XAL1

881.04328245

0.00000000

0.00000000

2.72315784

88.33189498

0.00000000

0.00000000

0.00000000

881.04328245

R

61762XAN7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

61762XAV9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

X-C

61762XAA5

934.45248137

0.00000000

0.85234623

0.00000000

0.00000000

0.00000000

0.00000000

0.85234623

934.45248137

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-A

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-C

09/01/24 - 09/30/24

30

0.00

66,632.13

0.00

66,632.13

0.00

0.00

0.00

66,632.13

0.00

A-S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C

09/01/24 - 09/30/24

30

0.00

181,824.44

0.00

181,824.44

0.00

0.00

0.00

181,824.44

0.00

D

09/01/24 - 09/30/24

30

0.00

210,748.24

0.00

210,748.24

0.00

0.00

0.00

210,748.24

0.00

E

09/01/24 - 09/30/24

30

0.00

76,636.82

0.00

76,636.82

0.00

0.00

0.00

76,636.82

0.00

F

09/01/24 - 09/30/24

30

95,092.07

64,103.88

0.00

64,103.88

39,813.80

0.00

0.00

24,290.08

134,905.87

G

09/01/24 - 09/30/24

30

88,762.56

44,381.28

0.00

44,381.28

44,381.28

0.00

0.00

0.00

133,143.84

H

09/01/24 - 09/30/24

30

3,687,678.28

117,302.63

0.00

117,302.63

117,302.63

0.00

0.00

0.00

3,804,980.91

Totals

3,871,532.91

761,629.42

0.00

761,629.42

201,497.71

0.00

0.00

560,131.71

4,073,030.62

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Exchangeable Certificate Detail

Pass-Through

Prepayment

Class

CUSIP

Rate

Original Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Regular Interest

A-S (Cert)

61762XAW7

N/A

105,297,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (PST)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (Cert)

61762XAX5

N/A

74,983,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (PST)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (Cert)

61762XAZ0

4.803561%

52,648,000.00

45,422,410.99

475,006.81

181,824.44

0.00

0.00

656,831.25

44,947,404.18

C (PST)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Regular Interest Total

232,928,000.03

45,422,410.99

475,006.81

181,824.44

0.00

0.00

656,831.25

44,947,404.18

Exchangeable Certificate Details

PST

61762XAY3

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Additional Information

Total Available Distribution Amount (1)

1,035,138.52

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

765,544.92

Master Servicing Fee

2,350.34

Interest Reductions due to Nonrecoverability Determination

(114,605.74)

Certificate Administrator Fee

461.40

Interest Adjustments

0.00

Trustee Fee

61.84

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

79.28

ARD Interest

0.00

Trust Advisor Fee

141.88

Net Prepayment Interest Excess / (Shortfall)

0.00

Pari Passu Servicing Fee

403.25

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

650,939.18

Total Fees

3,497.98

Principal

Expenses/Reimbursements

Scheduled Principal

475,006.81

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

54,919.88

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

32,389.60

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

475,006.81

Total Expenses/Reimbursements

87,309.48

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

560,131.71

Excess Liquidation Proceeds

0.00

Principal Distribution

475,006.81

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

1,035,138.52

Total Funds Collected

1,125,945.99

Total Funds Distributed

1,125,945.98

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

190,266,193.54

190,266,193.54

Beginning Certificate Balance

190,266,193.54

(-) Scheduled Principal Collections

475,006.81

475,006.81

(-) Principal Distributions

475,006.81

(-) 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

189,791,186.73

189,791,186.73

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

192,940,926.28

192,940,926.28

Ending Certificate Balance

189,791,186.73

Ending Actual Collateral Balance

192,637,273.26

192,637,273.26

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

5,124,174.48

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

5,124,174.48

0.00

Net WAC Rate

4.80%

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 27

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

2,677,846.46

1.41%

108

5.5000

NAP

Defeased

1

2,677,846.46

1.41%

108

5.5000

NAP

10,000,000 or less

4

13,378,018.08

7.05%

(14)

4.5492

1.360677

1.30 or less

4

53,975,180.70

28.44%

(13)

4.9561

0.550576

10,000,001 to 20,000,000

2

23,557,047.69

12.41%

(15)

4.2644

0.538524

1.31-1.40

1

32,036,721.44

16.88%

(16)

4.4100

1.312400

20,000,001 to 30,000,000

2

53,018,966.78

27.94%

(14)

4.6576

1.104513

1.41-1.50

1

32,561,293.14

17.16%

(13)

5.4060

1.423264

30,000,001 to 40,000,000

3

97,159,307.72

51.19%

(14)

5.0776

2.542795

1.51-1.60

0

0.00

0.00%

0

0.0000

0.000000

40,000,001 to 50,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.61-1.70

4

35,978,851.85

18.96%

(16)

3.9120

1.660196

50,000,001 to 60,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.71-1.80

0

0.00

0.00%

0

0.0000

0.000000

60,000,001 to 80,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.81-1.90

0

0.00

0.00%

0

0.0000

0.000000

80,000,001 to 120,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.91-2.01

0

0.00

0.00%

0

0.0000

0.000000

120,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

2.02-2.10

0

0.00

0.00%

0

0.0000

0.000000

Totals

12

189,791,186.73

100.00%

(12)

4.8280

1.790559

2.11-2.20

0

0.00

0.00%

0

0.0000

0.000000

2.21-2.30

0

0.00

0.00%

0

0.0000

0.000000

2.31-2.40

0

0.00

0.00%

0

0.0000

0.000000

2.41-2.60

0

0.00

0.00%

0

0.0000

0.000000

2.61-2.70

0

0.00

0.00%

0

0.0000

0.000000

2.71-3.00

0

0.00

0.00%

0

0.0000

0.000000

3.01 or greater

1

32,561,293.14

17.16%

(13)

5.4060

4.872900

Totals

12

189,791,186.73

100.00%

(12)

4.8280

1.790559

(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 27

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

1

2,677,846.46

1.41%

108

5.5000

NAP

Defeased

1

2,677,846.46

1.41%

108

5.5000

NAP

Florida

2

59,535,899.67

31.37%

(16)

4.0514

0.829672

Office

2

97,159,307.72

51.19%

(14)

5.0776

3.698882

Nevada

1

25,050,433.91

13.20%

(12)

5.4900

0.484100

Retail

4

89,954,032.68

47.40%

(14)

4.5385

0.738451

New York

2

97,159,307.72

51.19%

(14)

5.0776

3.698882

Totals

7

189,791,186.73

100.00%

(12)

4.8280

1.790559

Pennsylvania

1

5,367,699.10

2.83%

(12)

5.5000

0.913700

Totals

7

189,791,186.73

100.00%

(12)

4.8280

1.790559

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

2,677,846.46

1.41%

108

5.5000

NAP

Defeased

1

2,677,846.46

1.41%

108

5.5000

NAP

4.000% or less

5

48,287,907.82

25.44%

(16)

3.9120

1.497080

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.500%

1

32,036,721.44

16.88%

(16)

4.4100

1.312400

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 5.000%

1

11,247,991.72

5.93%

(14)

4.6500

0.011300

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.001% to 5.500%

4

95,540,719.29

50.34%

(13)

5.4333

2.324063

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.501% or greater

0

0.00

0.00%

0

0.0000

0.000000

49 months or greater

11

187,113,340.27

98.59%

(14)

4.8184

1.798405

Totals

12

189,791,186.73

100.00%

(12)

4.8280

1.790559

Totals

12

189,791,186.73

100.00%

(12)

4.8280

1.790559

(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 27

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

60 months or less

11

187,113,340.27

98.59%

(14)

4.8184

1.798405

237 months or less

11

187,113,340.27

98.59%

(14)

4.8184

1.798405

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

301 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

85 months to 114 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

115 months to 120 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

11

187,113,340.27

98.59%

(14)

4.8184

1.798405

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

11

187,113,340.27

98.59%

(14)

4.8184

1.798405

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

Current Mortgage Loan and Property Stratification

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

1

2,677,846.46

1.41%

108

5.5000

NAP

Defeased

1

2,677,846.46

1.41%

108

5.5000

NAP

Underwriter's Information

5

68,540,144.99

36.11%

(15)

4.6218

1.547637

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

2

23,557,047.69

12.41%

(15)

4.2644

0.538524

79 to 84 months

0

0.00

0.00%

0

0.0000

0.000000

13 months to 24 months

4

95,016,147.59

50.06%

(14)

5.0976

2.291656

85 to 114 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

115 to 120 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

12

189,791,186.73

100.00%

(12)

4.8280

1.790559

121 to 240 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

1

2,677,846.46

1.41%

108

5.5000

1.242336

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

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

2A

28000367

OF

Brooklyn

NY

Actual/360

5.406%

147,258.78

126,560.17

0.00

N/A

09/01/23

--

32,687,853.31

32,561,293.14

10/01/24

2B

200280367

Actual/360

5.406%

147,258.78

126,560.17

0.00

N/A

09/01/23

--

32,687,853.31

32,561,293.14

09/01/24

5A

453000179

RT

Clearwater

FL

Actual/360

3.912%

40,212.32

26,012.14

0.00

N/A

06/01/23

--

12,335,068.11

12,309,055.97

06/01/24

5B

453000181

Actual/360

3.912%

91,370.10

59,104.56

0.00

N/A

06/01/23

--

28,027,637.43

27,968,532.87

06/01/24

5C

453000183

Actual/360

3.912%

1,370.14

886.31

0.00

N/A

06/01/23

--

420,289.38

419,403.07

06/01/24

5D

453000185

Actual/360

3.912%

15,216.67

9,843.20

0.00

N/A

06/01/23

--

4,667,690.09

4,657,846.89

06/01/24

5E

453000187

Actual/360

3.912%

9,582.01

6,198.32

0.00

N/A

06/01/23

--

2,939,267.34

2,933,069.02

06/01/24

10

1238578

OF

New York

NY

Actual/360

4.410%

117,966.56

63,021.43

0.00

N/A

06/05/23

06/05/25

32,099,742.87

32,036,721.44

10/05/24

12

300961012

RT

North Las Vegas

NV

Actual/360

5.490%

0.00

0.00

0.00

N/A

10/01/23

--

25,050,433.91

25,050,433.91

10/01/20

26

300961026

RT

Winter Haven

FL

Actual/360

4.650%

43,684.44

25,410.89

0.00

N/A

08/01/23

--

11,273,402.61

11,247,991.72

02/01/23

51

300961051

RT

Hermitage

PA

Actual/360

5.500%

24,660.68

12,813.39

0.00

N/A

10/01/23

--

5,380,512.49

5,367,699.10

05/01/24

62

1340675

RT

Harlingen

TX

Actual/360

5.500%

12,358.70

18,596.23

0.00

N/A

10/01/33

--

2,696,442.69

2,677,846.46

10/01/24

Totals

650,939.18

475,006.81

0.00

190,266,193.54

189,791,186.73

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 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

2A

11,186,369.00

12,008,843.50

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

2B

0.00

0.00

--

--

--

0.00

0.00

146,713.98

146,713.98

0.00

0.00

5A

10,275,237.67

5,002,208.84

01/01/24

06/30/24

11/13/23

1,691,052.15

265,697.68

60,603.10

115,055.59

0.00

0.00

5B

0.00

0.00

--

--

11/13/23

3,842,394.40

603,702.99

137,701.85

261,428.35

0.00

0.00

5C

0.00

0.00

--

--

11/13/23

57,618.76

13,334.31

2,064.91

6,181.21

0.00

0.00

5D

0.00

0.00

--

--

11/13/23

4,770,861.34

229,029.29

9,534.64

18,498.62

0.00

0.00

5E

0.00

0.00

--

--

11/13/23

3,004,234.86

144,155.98

6,004.02

11,648.69

0.00

0.00

10

3,205,558.08

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

12

1,292,960.00

0.00

--

--

04/11/22

5,220,421.36

1,747,834.46

0.00

0.00

71,434.11

0.00

26

9,385.29

0.00

--

--

08/12/24

2,998,430.64

35,478.09

57,307.49

1,342,160.05

0.00

0.00

51

426,524.99

234,012.49

01/01/23

06/30/23

--

0.00

0.00

37,369.60

186,910.96

0.00

0.00

62

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

26,396,035.03

17,245,064.83

21,585,013.51

3,039,232.80

457,299.58

2,088,597.45

71,434.11

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

6

53,655,606.92

2

36,298,425.63

0

0.00

0

0.00

0

0.00

4.828030%

4.598562%

(12)

09/17/24

0

0.00

0

0.00

0

0.00

6

53,770,464.84

2

36,323,836.52

0

0.00

0

0.00

0

0.00

4.828256%

4.598782%

(11)

08/16/24

0

0.00

0

0.00

0

0.00

5

48,486,413.55

2

36,347,695.73

0

0.00

0

0.00

0

0.00

4.828481%

4.598999%

(10)

07/17/24

0

0.00

0

0.00

0

0.00

5

48,582,550.89

2

36,371,459.79

0

0.00

0

0.00

0

0.00

4.828702%

4.557081%

(9)

06/17/24

0

0.00

0

0.00

0

0.00

5

48,683,637.99

2

36,396,588.77

0

0.00

0

0.00

0

0.00

4.828920%

4.557314%

(8)

05/17/24

0

0.00

0

0.00

0

0.00

5

48,779,113.18

2

36,420,157.83

0

0.00

0

0.00

0

0.00

4.829136%

4.557545%

(7)

04/17/24

0

0.00

0

0.00

0

0.00

5

48,879,561.58

2

36,445,098.83

0

0.00

1

124,330.33

0

0.00

6.005622%

5.797793%

(7)

03/15/24

0

0.00

0

0.00

0

0.00

5

48,974,378.99

2

36,468,474.42

0

0.00

1

483,236.61

0

0.00

6.001509%

5.793459%

(6)

02/16/24

0

0.00

0

0.00

0

0.00

5

49,079,508.86

2

36,494,701.43

0

0.00

1

1,116,381.62

0

0.00

6.001854%

5.793825%

(5)

01/18/24

0

0.00

0

0.00

0

0.00

5

49,173,654.99

2

36,517,879.20

0

0.00

0

0.00

0

0.00

6.010540%

5.802984%

(4)

12/15/23

0

0.00

0

0.00

0

0.00

5

49,267,485.02

2

36,540,964.53

1

32,637,210.41

0

0.00

0

0.00

4.711101%

4.503241%

(3)

11/17/23

0

0.00

0

0.00

0

0.00

5

49,366,346.50

2

36,565,439.21

0

0.00

0

0.00

0

0.00

4.711862%

4.503684%

(2)

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

2B

200280367

09/01/24

0

5

146,713.98

146,713.98

0.00

32,686,886.59

07/27/23

1

5A

453000179

06/01/24

3

5

60,603.10

115,055.59

0.00

12,409,931.43

06/19/20

13

12/28/20

5B

453000181

06/01/24

3

5

137,701.85

261,428.35

0.00

28,197,741.23

06/19/20

13

12/28/20

5C

453000183

06/01/24

3

5

2,064.91

6,181.21

0.00

422,840.18

06/19/20

13

12/28/20

5D

453000185

06/01/24

3

5

9,534.64

18,498.62

0.00

4,696,018.96

06/19/20

13

12/28/20

5E

453000187

06/01/24

3

5

6,004.02

11,648.69

0.00

2,957,106.18

06/19/20

13

12/28/20

12

300961012

10/01/20

47

5

0.00

0.00

311,614.57

26,835,407.61

10/04/18

7

03/08/23

26

300961026

02/01/23

19

5

57,307.49

1,342,160.05

8,658.75

11,726,744.87

10/19/20

7

08/12/22

51

300961051

05/01/24

4

5

37,369.60

186,910.96

42,310.67

5,428,735.17

09/20/23

2

09/09/24

Totals

457,299.58

2,088,597.45

362,583.99

125,361,412.22

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

155,076,619

32,561,293

32,561,293

89,954,033

0 - 6 Months

0

0

0

0

7 - 12 Months

32,036,721

32,036,721

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

2,677,846

2,677,846

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

189,791,187

99,837,154

0

0

48,287,908

41,666,125

Sep-24

190,266,194

100,171,892

0

0

48,389,952

41,704,349

Aug-24

190,717,589

100,491,032

0

0

53,878,861

36,347,696

Jul-24

191,167,079

34,949,806

0

0

119,845,813

36,371,460

Jun-24

191,636,466

35,030,513

0

0

120,209,364

36,396,589

May-24

192,082,079

35,106,540

0

0

120,555,381

36,420,158

Apr-24

259,867,405

102,506,315

0

0

120,915,991

36,445,099

Mar-24

260,133,505

102,406,048

0

0

121,258,982

36,468,474

Feb-24

260,800,736

102,673,182

0

0

121,632,853

36,494,701

Jan-24

262,054,985

70,984,168

0

0

154,552,938

36,517,879

Dec-23

262,191,004

70,701,587

0

0

154,948,453

36,540,965

Nov-23

262,335,644

108,607,070

0

0

117,163,135

36,565,439

(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 19 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

2A

28000367

32,561,293.14

32,561,293.14

144,600,000.00

07/23/24

16,055,779.77

4.87290

09/30/23

09/01/23

166

2B

200280367

32,561,293.14

32,686,886.59

144,600,000.00

07/23/24

4,977,667.58

1.42326

09/30/23

09/01/23

166

5A

453000179

12,309,055.97

12,409,931.43

116,000,000.00

10/05/23

10,059,387.01

1.13870

06/30/24

06/01/23

227

5B

453000181

27,968,532.87

28,197,741.23

116,000,000.00

10/05/23

3,211,465.57

1.66020

06/30/24

06/01/23

227

5C

453000183

419,403.07

422,840.18

116,000,000.00

10/05/23

48,157.66

1.66020

06/30/24

06/01/23

227

5D

453000185

4,657,846.89

4,696,018.96

116,000,000.00

10/05/23

534,833.70

1.66020

06/30/24

06/01/23

227

5E

453000187

2,933,069.02

2,957,106.18

116,000,000.00

10/05/23

336,787.45

1.66020

06/30/24

06/01/23

227

12

300961012

25,050,433.91

26,835,407.61

26,000,000.00

07/16/24

1,292,960.00

0.63320

06/30/24

10/01/23

227

26

300961026

11,247,991.72

11,726,744.87

10,500,000.00

05/09/24

9,385.29

0.01130

06/30/24

08/01/23

227

51

300961051

5,367,699.10

5,428,735.17

5,375,000.00

11/07/23

471,903.64

1.04070

06/30/23

10/01/23

227

Totals

155,076,618.83

157,922,705.36

911,075,000.00

36,998,327.67

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

2A

28000367

OF

NY

07/27/23

1

The loan transferred to Special Servicing on 7/27/2023 for imminent maturity default. The loan is secured by the leasehold interest in a 662,865 SF office tower built in 2003, located in downtown Brooklyn, NY. The loan matured on 9/1/2023 and

failed to p ay off. As of September 2024, the property is 65% occupied with the largest tenant (29% NRA) now in holdover. Lease renewal discussions are ongoing between the Borrower and the largest tenant along with the other near-term

expiring tenants. The property was inspected in August 2024 and found to be in good overall condition. The loan is cash managed. The Borrower has failed to close on the approved loan modification despite the Special Servicer's efforts to

compel a closing, with Borrower citing a lack of clarity around certain lease renewals. Next steps are being evaluated, including the potential application of a portion of the loan's reserves.

2B

200280367

Various

Various

07/27/23

1

The loan transferred to Special Servicing on 7/27/2023 for imminent maturity default. The loan is secured by the leasehold interest in a 662,865 SF office tower built in 2003, located in downtown Brooklyn, NY. The loan matured on 9/1/2023 and

failed to p ay off. As of September 2024, the property is 65% occupied with the largest tenant (29% NRA) now in holdover. Lease renewal discussions are ongoing between the Borrower and the largest tenant along with the other near-term

expiring tenants. The property was inspected in August 2024 and found to be in good overall condition. The loan is cash managed. The Borrower has failed to close on the approved loan modification despite the Special Servicer's efforts to

compel a closing, with Borrower citing a lack of clarity around certain lease renewals. Next steps are being evaluated, including the potential application of a portion of the loan's reserves.

5A

453000179

RT

FL

06/19/20

13

09/06/2024: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to

support the asse t and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing and

management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The

Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption. Midland worked to negotiate the PSA and the other documentation to close an assumption of the loan then the

Buyer retraded their offer and the new terms were not acceptable.

5B

453000181

Various

Various

06/19/20

13

09/06/2024: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to

support the asse t and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing and

management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The

Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption. Midland worked to negotiate the PSA and the other documentation to close an assumption of the loan then the

Buyer retraded their offer and the new terms were not acceptable.

5C

453000183

Various

Various

06/19/20

13

09/06/2024: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to

support the asse t and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing and

management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The

Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption. Midland worked to negotiate the PSA and the other documentation to close an assumption of the loan then the

Buyer retraded their offer and the new terms were not acceptable.

5D

453000185

Various

Various

06/19/20

13

09/06/2024: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to

support the asse t and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing and

management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The

Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption. Midland worked to negotiate the PSA and the other documentation to close an assumption of the loan then the

Buyer retraded their offer and the new terms were not acceptable.

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

5E

453000187

Various

Various

06/19/20

13

09/06/2024: Transferred to Special Servicing 6/16/2020 due to imminent default. The loan was past due for the 6/1/2020 payment. The Mall reopened in late May 2020 after closing for 2.5 months due to COVID. Westfield was no longer going to

support the asse t and cooperated with foreclosure. Rents are being captured through Cash Trap. Stipulated Foreclosure and Motion for Receiver filed 12/29/2020. Appointment of JLL as Receiver 1/6/2021. Receiver is overseeing all leasing and

management. Leasing activity continues to be strong. JLL continues working with tenants on outstanding AR and health ratio concerns. Receiver is assessing additional leasing and has executed a 26,000sf Entertainment Tenant. The

Property launched to market for sale 1/18/2023. Midland analyzed offers and got a sale approved that included a loan assumption. Midland worked to negotiate the PSA and the other documentation to close an assumption of the loan then the

Buyer retraded their offer and the new terms were not acceptable.

12

300961012

RT

NV

10/04/18

7

The loan transferred to Special Servicing on 10/4/18 following the closure of anchor tenant, Toys R Us (65,705sf; 35.63% NRA; 43% EGI). The subject is a 184,403 SF power shopping center located in northern Las Vegas, NV, constructed in

2009 that is shadow-anchored by Target and Home Depot. A receiver was appointed in July 2019. The Trust took title via a Foreclosure sale which took place on 3/7/2023. The receivership was dismissed by the court on 6/29/23. The property

was inspected in July 2024 and was found to be in generally good condition with no material deferred maintenance. An undeveloped collateral pad site was sold in October 2021 and proceeds were applied. A co-anchor lease (Burlington) for

approximately half of the vacant former Toys R Us box (27.6K SF, 15% NRA) commenced in November 2022. Occupancy is currently 79% with leasing efforts continuing for the remaining 39K SF of vacant anchor space. A disposition is

planned by year-end 2024.

26

300961026

RT

FL

10/19/20

7

The loan transferred to Special Servicing on 10/19/2020 due to imminent monetary default. The loan is secured by a 185,705 SF shopping center located in Winter Haven, FL. As of August 2024, the center is 50.7% leased. The anchor tenant's

lease (Belk, 33% NRA) was extended through 7/31/2026. While Belk had filed chapter 11 bankruptcy, they accepted this lease. A June 2024 inspection found the asset to be in overall fair condition due to the former Macy's anchor space

which was reported to have significant deferred maintenance. The Trust took title in August 2022. The Receiver was dismissed in January 2023. A 5-year renewal with a 1.2K SF inline tenant was recently executed along with a new 22-month

lease with a retailer for 1.2K SF. The Special Servicer is continuing leasing efforts for the remaining inline vacancies and the vacant restaurant space. A disposition is planned by year-end 2024.

51

300961051

RT

PA

09/20/23

2

The loan transferred to Special Servicing effective 9/20/2023 for imminent maturity default. The subject is a 52,942 SF retail property located in Hermitage, PA, built in 2006 and renovated in 2012. The property is shadow-anchored by a Walmart.

Occupancy as of August 2024 was 78%. A November 2023 site inspection found the property to be in good overall condition. A Receiver was appointed on 2/8/24. A foreclosure sale occurred on 9/9/24 where the Trust was the winning/only

bidder. Following the transfer of title, the Receiver will be dismissed.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

3

1340557

0.00

4.37000%

0.00

9.37000%

2

08/01/23

--

08/01/23

Totals

0.00

0.00

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 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

2A

0.00

0.00

6,809.97

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2B

0.00

0.00

6,809.97

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5A

0.00

0.00

2,569.81

0.00

0.00

5,484.65

0.00

0.00

0.00

0.00

0.00

0.00

5B

0.00

0.00

5,839.09

0.00

0.00

12,462.17

0.00

0.00

0.00

0.00

0.00

0.00

5C

0.00

0.00

87.56

0.00

0.00

186.88

0.00

0.00

0.00

0.00

0.00

0.00

5D

0.00

0.00

972.44

0.00

0.00

15,473.50

0.00

0.00

0.00

0.00

0.00

0.00

5E

0.00

0.00

612.35

0.00

0.00

9,743.73

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

0.00

5,218.84

0.00

0.00

0.00

0.00

114,605.74

0.00

0.00

0.00

0.00

26

0.00

0.00

2,348.63

0.00

0.00

11,568.95

0.00

0.00

0.00

0.00

0.00

0.00

51

0.00

0.00

1,120.94

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

32,389.60

0.00

0.00

54,919.88

0.00

114,605.74

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

201,915.22

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

Exchange of Exchangeable Certificates--March 2016

In March 2016 an exchange of exchangeable certificates took effect in which $116,464,000.00 of Class PST was exchanged for $52,648,500.00 of Class A-S, $37,491,500.00 of Class B, and $26,324,000.00 of Class C.

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27