Results

Morgan Stanley Capital I Trust 2017 H1

10/31/2024 | Press release | Distributed by Public on 10/31/2024 12:04

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Morgan Stanley Capital I Trust 2017-H1

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2017-H1

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

Midland Loan Services, a Division of PNC Bank, National

Additional Information

5

Association

Bond / Collateral Reconciliation - Cash Flows

6

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Argentic Services Company LP

Mortgage Loan Detail (Part 1)

13-14

Andrew Hundertmark

(469) 609-2001

[email protected]

500 North Central Expressway, Suite 261 | Plano, TX 75074 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Trust Advisor

BellOak, LLC

Principal Prepayment Detail

17

Attention: Reporting

[email protected]

Historical Detail

18

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

Delinquency Loan Detail

19

Asset Representations

BellOak, LLC

Collateral Stratification and Historical Detail

20

Reviewer

Attention: Reporting

[email protected]

Specially Serviced Loan Detail - Part 1

21

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

Specially Serviced Loan Detail - Part 2

22

Certificate Administrator

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

Modified Loan Detail

23

Bank, N.A.

Historical Liquidated Loan Detail

24

Corporate Trust Services (CMBS)

[email protected];

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

25

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

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

61691JAQ7

1.954000%

34,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61691JAR5

3.089000%

88,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

61691JAS3

3.304000%

50,200,000.00

20,729,480.68

1,083,766.89

57,009.40

0.00

0.00

1,140,776.29

19,645,713.79

34.81%

30.00%

A-3

61691JAT1

3.153000%

41,900,000.00

35,213,027.88

808,213.41

92,415.61

0.00

0.00

900,629.02

34,404,814.47

34.81%

30.00%

A-4

61691JAU8

3.259000%

245,000,000.00

245,000,000.00

0.00

664,612.41

0.00

0.00

664,612.41

245,000,000.00

34.81%

30.00%

A-5

61691JAV6

3.530000%

303,306,000.00

303,306,000.00

0.00

891,196.98

0.00

0.00

891,196.98

303,306,000.00

34.81%

30.00%

A-S

61691JAY0

3.773000%

69,479,000.00

69,479,000.00

0.00

218,201.82

0.00

0.00

218,201.82

69,479,000.00

27.29%

23.63%

B

61691JAZ7

4.075000%

54,493,000.00

54,493,000.00

0.00

184,835.90

0.00

0.00

184,835.90

54,493,000.00

21.40%

18.63%

C

61691JBA1

4.281000%

51,769,000.00

51,769,000.00

0.00

184,473.08

0.00

0.00

184,473.08

51,769,000.00

15.79%

13.88%

D

61691JAC8

2.546000%

38,123,000.00

38,123,000.00

0.00

80,791.09

0.00

0.00

80,791.09

38,123,000.00

11.67%

10.38%

E-RR

61691JAF1

4.706319%

23,182,000.00

23,182,000.00

0.00

90,813.47

0.00

0.00

90,813.47

23,182,000.00

9.16%

8.25%

F-RR

61691JAH7

4.706319%

24,522,000.00

24,522,000.00

0.00

96,062.81

0.00

0.00

96,062.81

24,522,000.00

6.51%

6.00%

G-RR

61691JAK0

4.706319%

20,435,000.00

20,435,000.00

0.00

80,052.34

0.00

0.00

80,052.34

20,435,000.00

4.29%

4.13%

H-RR

61691JBC7

4.706319%

17,710,000.00

17,710,000.00

0.00

69,377.39

0.00

0.00

69,377.39

17,710,000.00

2.38%

2.50%

J-RR

61691JBE3

4.706319%

27,247,186.00

21,965,524.51

0.00

149,050.09

0.00

0.00

149,050.09

21,965,524.51

0.00%

0.00%

V

61691JAM6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

61691JAN4

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,089,866,186.01

925,927,033.07

1,891,980.30

2,858,892.39

0.00

0.00

4,750,872.69

924,035,052.77

X-A

61691JAW4

1.315923%

762,906,000.00

604,248,508.56

0.00

661,856.69

0.00

0.00

661,856.69

602,356,528.26

X-B

61691JAX2

0.690032%

175,741,000.00

175,741,000.00

0.00

100,939.31

0.00

0.00

100,939.31

175,741,000.00

X-D

61691JAA2

2.160319%

38,123,000.00

38,123,000.00

0.00

68,552.45

0.00

0.00

68,552.45

38,123,000.00

Notional SubTotal

976,770,000.00

818,112,508.56

0.00

831,348.45

0.00

0.00

831,348.45

816,220,528.26

Deal Distribution Total

1,891,980.30

3,690,240.84

0.00

0.00

5,582,221.14

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

61691JAQ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61691JAR5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

61691JAS3

412.93786215

21.58898187

1.13564542

0.00000000

0.00000000

0.00000000

0.00000000

22.72462729

391.34888028

A-3

61691JAT1

840.40639332

19.28910286

2.20562315

0.00000000

0.00000000

0.00000000

0.00000000

21.49472601

821.11729045

A-4

61691JAU8

1,000.00000000

0.00000000

2.71270371

0.00000000

0.00000000

0.00000000

0.00000000

2.71270371

1,000.00000000

A-5

61691JAV6

1,000.00000000

0.00000000

2.93827679

0.00000000

0.00000000

0.00000000

0.00000000

2.93827679

1,000.00000000

A-S

61691JAY0

1,000.00000000

0.00000000

3.14054347

0.00000000

0.00000000

0.00000000

0.00000000

3.14054347

1,000.00000000

B

61691JAZ7

1,000.00000000

0.00000000

3.39192006

0.00000000

0.00000000

0.00000000

0.00000000

3.39192006

1,000.00000000

C

61691JBA1

1,000.00000000

0.00000000

3.56338890

0.00000000

0.00000000

0.00000000

0.00000000

3.56338890

1,000.00000000

D

61691JAC8

1,000.00000000

0.00000000

2.11922173

0.00000000

0.00000000

0.00000000

0.00000000

2.11922173

1,000.00000000

E-RR

61691JAF1

1,000.00000000

0.00000000

3.91741308

0.00000000

0.00000000

0.00000000

0.00000000

3.91741308

1,000.00000000

F-RR

61691JAH7

1,000.00000000

0.00000000

3.91741334

0.00000000

0.00000000

0.00000000

0.00000000

3.91741334

1,000.00000000

G-RR

61691JAK0

1,000.00000000

0.00000000

3.91741326

0.00000000

0.00000000

0.00000000

0.00000000

3.91741326

1,000.00000000

H-RR

61691JBC7

1,000.00000000

0.00000000

3.91741333

0.00000000

0.00000000

0.00000000

0.00000000

3.91741333

1,000.00000000

J-RR

61691JBE3

806.15754265

0.00000000

5.47029297

(2.31224061)

50.77255941

0.00000000

0.00000000

5.47029297

806.15754265

V

61691JAM6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61691JAN4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

61691JAW4

792.03533405

0.00000000

0.86754684

0.00000000

0.00000000

0.00000000

0.00000000

0.86754684

789.55536889

X-B

61691JAX2

1,000.00000000

0.00000000

0.57436404

0.00000000

0.00000000

0.00000000

0.00000000

0.57436404

1,000.00000000

X-D

61691JAA2

1,000.00000000

0.00000000

1.79819138

0.00000000

0.00000000

0.00000000

0.00000000

1.79819138

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

57,075.17

65.77

57,009.40

0.00

0.00

0.00

57,009.40

0.00

A-3

09/01/24 - 09/30/24

30

0.00

92,522.23

106.62

92,415.61

0.00

0.00

0.00

92,415.61

0.00

A-4

09/01/24 - 09/30/24

30

0.00

665,379.17

766.76

664,612.41

0.00

0.00

0.00

664,612.41

0.00

A-5

09/01/24 - 09/30/24

30

0.00

892,225.15

1,028.17

891,196.98

0.00

0.00

0.00

891,196.98

0.00

X-A

09/01/24 - 09/30/24

30

0.00

662,620.27

763.58

661,856.69

0.00

0.00

0.00

661,856.69

0.00

X-B

09/01/24 - 09/30/24

30

0.00

101,055.77

116.45

100,939.32

0.00

0.00

0.00

100,939.31

0.00

X-D

09/01/24 - 09/30/24

30

0.00

68,631.54

79.09

68,552.45

0.00

0.00

0.00

68,552.45

0.00

A-S

09/01/24 - 09/30/24

30

0.00

218,453.56

251.74

218,201.82

0.00

0.00

0.00

218,201.82

0.00

B

09/01/24 - 09/30/24

30

0.00

185,049.15

213.24

184,835.91

0.00

0.00

0.00

184,835.90

0.00

C

09/01/24 - 09/30/24

30

0.00

184,685.91

212.83

184,473.08

0.00

0.00

0.00

184,473.08

0.00

D

09/01/24 - 09/30/24

30

0.00

80,884.30

93.21

80,791.09

0.00

0.00

0.00

80,791.09

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

90,918.24

104.77

90,813.47

0.00

0.00

0.00

90,813.47

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

96,173.63

110.83

96,062.80

0.00

0.00

0.00

96,062.81

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

80,144.69

92.36

80,052.33

0.00

0.00

0.00

80,052.34

0.00

H-RR

09/01/24 - 09/30/24

30

0.00

69,457.43

80.04

69,377.39

0.00

0.00

0.00

69,377.39

0.00

J-RR

09/01/24 - 09/30/24

30

1,440,760.86

86,147.31

99.27

86,048.04

(63,002.05)

0.00

0.00

149,050.09

1,383,409.37

V

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Totals

1,440,760.86

3,631,423.52

4,184.73

3,627,238.79

(63,002.05)

0.00

0.00

3,690,240.84

1,383,409.37

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

5,582,221.14

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,645,734.91

Master Servicing Fee

7,080.20

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,783.96

Interest Adjustments

13,697.70

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

385.80

ARD Interest

0.00

Operating Advisor Fee

643.86

Net Prepayment Interest Excess / (Shortfall)

(4,184.73)

Asset Representations Reviewer Fee

154.32

Extension Interest

0.00

Pari Passu Loan Primary Servicing Fee

222.12

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,655,247.88

Total Fees

13,270.25

Principal

Expenses/Reimbursements

Scheduled Principal

1,017,488.20

Reimbursement for Interest on Advances

2,343.58

Unscheduled Principal Collections

ASER Amount

(42,179.56)

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

(11,891.19)

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)

3,463.98

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

884,005.07

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

(9,512.97)

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

1,891,980.30

Total Expenses/Reimbursements

(48,263.19)

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,690,240.84

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,891,980.30

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

5,582,221.14

Total Funds Collected

5,547,228.18

Total Funds Distributed

5,547,228.20

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

925,927,033.07

925,927,033.07

Beginning Certificate Balance

925,927,033.07

(-) Scheduled Principal Collections

1,017,488.20

1,017,488.20

(-) Principal Distributions

1,891,980.30

(-) Unscheduled Principal Collections

884,005.07

884,005.07

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

(9,512.97)

(9,512.97)

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

924,035,052.77

924,035,052.77

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

926,714,132.07

926,714,132.07

Ending Certificate Balance

924,035,052.77

Ending Actual Collateral Balance

924,517,638.55

924,517,638.55

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.71%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 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

6

55,033,963.67

5.96%

31

5.0780

NAP

Defeased

6

55,033,963.67

5.96%

31

5.0780

NAP

5,000,000 or less

4

15,548,955.47

1.68%

25

5.0476

1.713505

1.30 or less

14

220,748,048.51

23.89%

15

5.1900

0.885228

5,000,001 to 10,000,000

16

117,097,225.95

12.67%

30

4.8989

1.556716

1.31 to 1.40

3

34,840,720.61

3.77%

30

4.6785

1.346292

10,000,001 to 15,000,000

6

79,129,654.81

8.56%

25

4.9917

1.938402

1.41 to 1.50

5

57,708,050.36

6.25%

30

4.9836

1.465895

15,000,001 to 20,000,000

7

123,099,036.70

13.32%

28

4.9421

1.410360

1.51 to 1.60

4

83,101,891.73

8.99%

30

4.6370

1.529727

20,000,001 to 35,000,000

7

184,302,073.66

19.95%

24

4.8641

1.680433

1.61 to 1.80

5

90,810,511.22

9.83%

30

4.2579

1.728645

35,000,001 to 50,000,000

4

176,846,685.83

19.14%

22

4.6259

1.669637

1.81 to 2.00

4

49,324,584.65

5.34%

30

5.0517

1.916289

50,000,001 or greater

3

172,977,456.68

18.72%

31

4.1352

2.244063

2.01 to 2.25

3

108,909,830.83

11.79%

31

4.3759

2.061515

Totals

53

924,035,052.77

100.00%

27

4.7236

1.758774

2.26 to 2.50

2

74,964,348.40

8.11%

32

4.2367

2.415379

2.51 or greater

7

148,593,102.79

16.08%

31

4.5338

2.812765

Totals

53

924,035,052.77

100.00%

27

4.7236

1.758774

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 8 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

6

55,033,963.67

5.96%

31

5.0780

NAP

Defeased

6

55,033,963.67

5.96%

31

5.0780

NAP

Alaska

1

8,334,785.56

0.90%

29

5.7300

1.810000

Industrial

4

47,879,581.48

5.18%

30

4.8964

1.953367

Arizona

1

20,482,014.59

2.22%

29

4.7300

1.360000

Lodging

8

95,424,509.98

10.33%

16

5.5651

0.910169

California

6

86,924,673.90

9.41%

29

4.7054

2.067431

Mixed Use

9

23,089,228.98

2.50%

30

4.8247

1.452420

Colorado

4

60,248,832.71

6.52%

6

5.3135

0.822708

Multi-Family

4

81,210,537.79

8.79%

30

4.4704

2.780023

Delaware

10

37,002,351.07

4.00%

30

4.4388

2.481635

Office

20

347,596,438.95

37.62%

25

4.6807

1.660887

Florida

1

9,964,348.40

1.08%

31

5.2260

2.320000

Other

13

55,714,937.55

6.03%

30

3.8119

1.711916

Georgia

2

8,143,242.30

0.88%

29

5.2938

1.789710

Retail

17

213,047,942.26

23.06%

31

4.6107

1.915897

Indiana

1

13,500,000.00

1.46%

30

4.0000

3.530000

Self Storage

1

5,053,033.17

0.55%

31

4.7100

1.940000

Maryland

2

7,861,275.83

0.85%

31

4.9921

1.190775

Totals

82

924,035,052.77

100.00%

27

4.7236

1.758774

Michigan

6

44,875,439.40

4.86%

30

4.8515

1.553788

Minnesota

1

351,806.17

0.04%

30

3.7950

1.720000

Nevada

1

5,150,397.69

0.56%

31

4.8700

1.460000

New Jersey

2

60,535,472.33

6.55%

30

4.6444

1.702274

New York

10

197,573,897.79

21.38%

31

4.5754

1.948413

North Carolina

2

13,578,818.96

1.47%

29

4.7596

0.978465

Ohio

1

15,492,750.49

1.68%

29

5.1860

1.960000

Pennsylvania

5

80,686,301.76

8.73%

27

4.8372

1.425036

Tennessee

1

9,521,994.12

1.03%

32

4.3500

1.320000

Texas

7

85,108,882.81

9.21%

32

4.2744

2.247365

Utah

2

20,349,681.10

2.20%

30

4.0842

2.047778

Virginia

1

30,820,515.93

3.34%

31

4.8600

1.210000

Washington

8

51,628,484.96

5.59%

2

4.8997

1.216386

Wisconsin

1

880,242.29

0.10%

30

3.7950

1.720000

Totals

82

924,035,052.77

100.00%

27

4.7236

1.758774

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 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

6

55,033,963.67

5.96%

31

5.0780

NAP

Defeased

6

55,033,963.67

5.96%

31

5.0780

NAP

4.0000% or less

2

68,500,000.00

7.41%

30

3.8354

2.076715

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.0001% to 4.5000%

9

258,403,326.81

27.96%

31

4.2974

2.225729

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.5001% to 5.0000%

19

308,323,801.89

33.37%

29

4.7532

1.751678

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.0001% or greater

17

233,773,960.40

25.30%

17

5.3325

1.161822

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

53

924,035,052.77

100.00%

27

4.7236

1.758774

49 months or greater

47

869,001,089.10

94.04%

27

4.7012

1.759582

Totals

53

924,035,052.77

100.00%

27

4.7236

1.758774

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 10 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

Defeased

6

55,033,963.67

5.96%

31

5.0780

NAP

Defeased

6

55,033,963.67

5.96%

31

5.0780

NAP

59 months or less

47

869,001,089.10

94.04%

27

4.7012

1.759582

Interest Only

13

378,089,855.00

40.92%

27

4.4100

1.980309

60 months to 98 months

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

34

490,911,234.10

53.13%

27

4.9255

1.589582

99 months to 108 months

0

0.00

0.00%

0

0.0000

0.000000

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

109 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

53

924,035,052.77

100.00%

27

4.7236

1.758774

Totals

53

924,035,052.77

100.00%

27

4.7236

1.758774

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 11 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

6

55,033,963.67

5.96%

31

5.0780

NAP

No outstanding loans in this group

Underwriter's Information

3

34,742,528.21

3.76%

30

5.0309

1.817920

12 months or less

43

827,613,469.75

89.57%

26

4.6866

1.760984

13 months to 24 months

1

6,645,091.14

0.72%

30

4.7900

1.280000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

53

924,035,052.77

100.00%

27

4.7236

1.758774

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 12 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

1

30312462

RT

The Woodlands

TX

Actual/360

4.085%

221,270.83

0.00

0.00

N/A

06/01/27

--

65,000,000.00

65,000,000.00

10/01/24

2A1

30312466

OF

New York

NY

Actual/360

4.324%

153,069.92

70,256.85

0.00

05/06/27

05/06/32

--

42,480,087.68

42,409,830.83

10/06/24

2A3

30312468

Actual/360

4.324%

51,023.30

23,418.96

0.00

05/06/27

05/06/32

--

14,160,029.09

14,136,610.13

10/06/24

3

30312470

98

Various

Various

Actual/360

3.795%

173,937.50

0.00

0.00

04/06/27

04/06/28

--

55,000,000.00

55,000,000.00

10/06/24

4

30312475

OF

Uniondale

NY

Actual/360

4.550%

201,172.93

79,140.36

0.00

N/A

06/01/27

--

53,056,597.04

52,977,456.68

10/01/24

5

30312476

OF

New York

NY

Actual/360

4.666%

194,416.67

0.00

0.00

N/A

03/06/27

--

50,000,000.00

50,000,000.00

10/06/24

7

30312478

OF

Secaucus

NJ

Actual/360

4.358%

154,335.21

0.00

0.00

N/A

04/06/27

--

42,500,000.00

42,500,000.00

10/06/24

8

30312479

OF

Seattle

WA

Actual/360

5.155%

180,153.74

0.00

0.00

N/A

05/06/24

--

41,936,855.00

41,936,855.00

10/06/24

9A1

30312480

LO

Denver

CO

Actual/360

5.770%

121,296.35

614,696.44

(6,487.97)

N/A

05/06/24

05/06/25

23,876,958.82

23,262,262.38

10/06/24

9A2

30312481

Actual/360

5.770%

58,303.11

311,086.41

(3,025.00)

N/A

05/06/24

05/06/25

11,496,314.06

11,185,227.65

10/06/24

10

30312483

OF

Norfolk

VA

Actual/360

4.860%

125,070.76

61,154.33

0.00

N/A

05/06/27

--

30,881,670.26

30,820,515.93

10/06/24

12

30312485

MF

Riverside

CA

Actual/360

4.940%

118,710.65

73,052.22

0.00

N/A

02/06/27

--

28,836,595.89

28,763,543.67

10/06/24

13

30312486

OF

Bala Cynwyd

PA

Actual/360

5.080%

116,861.17

56,263.01

0.00

N/A

07/05/26

--

27,605,000.10

27,548,737.09

01/05/24

14

30312488

MF

Newark

DE

Actual/360

4.266%

104,605.88

0.00

0.00

N/A

05/06/27

--

29,425,000.00

29,425,000.00

10/06/24

15

30312489

RT

Avondale

AZ

Actual/360

4.730%

80,958.11

57,039.54

0.00

N/A

03/01/27

--

20,539,054.13

20,482,014.59

10/01/24

16

30312491

RT

Elverson

PA

Actual/360

4.500%

90,000.00

0.00

0.00

N/A

05/06/27

--

24,000,000.00

24,000,000.00

10/06/24

17

30312492

LO

Tinton Falls

NJ

Actual/360

5.320%

80,139.60

41,130.23

0.00

N/A

04/06/27

--

18,076,602.56

18,035,472.33

10/06/24

18

30312493

LO

Jamaica

NY

Actual/360

5.523%

85,023.29

33,516.67

0.00

N/A

05/06/27

--

18,473,284.46

18,439,767.79

10/06/24

19

30312495

RT

New York

NY

Actual/360

4.972%

81,830.83

0.00

0.00

N/A

03/06/27

--

19,750,000.00

19,750,000.00

10/06/24

20

30312496

RT

Grand Blanc

MI

Actual/360

5.160%

74,076.06

33,065.87

0.00

N/A

03/06/27

--

17,226,991.32

17,193,925.45

10/06/24

21

30312497

OF

Thousand Oaks

CA

Actual/360

4.450%

69,050.74

28,532.18

0.00

N/A

04/06/27

--

18,620,423.91

18,591,891.73

10/06/24

22

30312498

MU

New York

NY

Actual/360

4.750%

38,197.92

0.00

0.00

N/A

05/06/27

--

9,650,000.00

9,650,000.00

10/06/24

23

30312499

MU

New York

NY

Actual/360

4.750%

34,239.58

0.00

0.00

N/A

05/06/27

--

8,650,000.00

8,650,000.00

10/06/24

24

30312500

IN

Bridgeville

PA

Actual/360

4.630%

66,943.85

25,655.13

0.00

N/A

05/06/27

--

17,350,458.82

17,324,803.69

10/06/24

25

30312501

OF

Highlands Ranch

CO

Actual/360

4.920%

68,617.09

25,683.11

0.00

N/A

01/05/26

--

16,735,876.12

16,710,193.01

10/05/24

26

30312502

IN

Miamisburg

OH

Actual/360

5.186%

67,082.78

29,682.70

0.00

N/A

03/06/27

--

15,522,433.19

15,492,750.49

10/06/24

27

30312503

LO

Various

Various

Actual/360

5.730%

70,106.39

39,775.82

0.00

N/A

03/06/27

--

14,681,966.68

14,642,190.86

10/06/24

28

30312504

LO

Seaside

OR

Actual/360

5.060%

54,747.62

37,582.69

0.00

N/A

04/06/27

--

12,983,624.35

12,946,041.66

10/06/24

© 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

29

30312505

LO

San Carlos

CA

Actual/360

5.750%

61,693.23

27,482.60

0.00

N/A

01/05/27

--

12,875,108.77

12,847,626.17

10/05/24

30

30312506

MF

Fort Wayne

IN

Actual/360

4.000%

45,000.00

0.00

0.00

N/A

04/06/27

--

13,500,000.00

13,500,000.00

10/06/24

31

30312507

RT

Fontana

CA

Actual/360

4.490%

47,960.68

0.00

0.00

N/A

05/01/27

--

12,818,000.00

12,818,000.00

10/01/24

32

30312508

OF

Davie

FL

Actual/360

5.226%

43,476.41

18,754.74

0.00

N/A

05/06/27

--

9,983,103.14

9,964,348.40

10/06/24

33

30312509

OF

West Hills

CA

Actual/360

4.695%

43,037.50

0.00

0.00

N/A

05/06/27

--

11,000,000.00

11,000,000.00

10/06/24

34

30312510

MF

Chattanooga

TN

Actual/360

4.350%

34,570.56

14,712.81

0.00

N/A

06/06/27

--

9,536,706.93

9,521,994.12

10/06/24

35

30312511

RT

Huntersville

NC

Actual/360

4.700%

33,411.77

14,147.32

0.00

N/A

05/06/27

--

8,530,664.16

8,516,516.84

10/06/24

36

30312512

RT

Thorndale

PA

Actual/360

5.480%

35,760.40

14,094.66

0.00

N/A

06/01/27

--

7,830,744.70

7,816,650.04

10/01/24

37

30312513

IN

Novi

MI

Actual/360

5.130%

34,741.16

12,655.98

0.00

N/A

04/06/27

--

8,126,588.08

8,113,932.10

10/06/24

38

30312514

Various Wilmington

DE

Actual/360

5.110%

32,330.59

14,959.52

0.00

N/A

12/05/26

--

7,592,310.59

7,577,351.07

10/05/24

39

30312515

IN

West Valley City

UT

Actual/360

4.642%

26,922.86

11,713.95

0.00

N/A

04/06/27

--

6,959,809.15

6,948,095.20

10/06/24

40

30312516

LO

Ocean City

MD

Actual/360

5.220%

28,780.59

12,440.40

0.00

N/A

05/06/27

--

6,616,227.24

6,603,786.84

10/06/24

41

30312517

RT

Spring

TX

Actual/360

4.790%

26,571.63

11,684.83

0.00

N/A

04/06/27

--

6,656,775.97

6,645,091.14

10/06/24

42

30312518

RT

Various

MI

Actual/360

4.990%

24,847.46

11,614.86

0.00

N/A

05/06/27

--

5,975,342.08

5,963,727.22

10/06/24

47

30312523

IN

Dublin

OH

Actual/360

4.625%

22,958.42

9,946.51

0.00

N/A

06/06/27

--

5,956,778.87

5,946,832.36

10/06/24

48

30312524

RT

Ann Arbor

MI

Actual/360

4.816%

23,518.13

0.00

0.00

N/A

04/06/27

--

5,860,000.00

5,860,000.00

10/06/24

49

30312525

SS

Colorado Springs

CO

Actual/360

4.710%

19,873.36

10,242.50

0.00

N/A

05/06/27

--

5,063,275.67

5,053,033.17

10/06/24

50

30312526

RT

Las Vegas

NV

Actual/360

4.870%

20,939.40

9,208.17

0.00

N/A

05/06/27

--

5,159,605.86

5,150,397.69

10/06/24

51

30312527

MF

Worcester

MA

Actual/360

4.918%

19,878.35

9,637.73

0.00

N/A

03/06/27

--

4,850,350.82

4,840,713.09

10/06/24

52

30312528

RT

Nags Head

NC

Actual/360

4.860%

20,536.83

8,519.57

0.00

N/A

11/05/26

--

5,070,821.69

5,062,302.12

10/05/24

53

30312529

LO

Grand Prairie

TX

Actual/360

5.107%

20,623.66

9,262.24

0.00

N/A

05/06/27

--

4,845,974.14

4,836,711.90

10/06/24

54

30312530

LO

York

PA

Actual/360

4.830%

16,139.10

13,603.09

0.00

N/A

09/05/25

--

4,009,714.03

3,996,110.94

10/05/24

55

30312531

RT

Plano

TX

Actual/360

5.100%

17,718.58

8,071.53

0.00

N/A

03/01/27

--

4,169,078.77

4,161,007.24

10/01/24

56

30312532

RT

San Angelo

TX

Actual/360

5.190%

11,071.83

4,834.48

0.00

N/A

05/06/27

--

2,559,959.87

2,555,125.39

10/06/24

58

30312534

MH

Yuma

AZ

Actual/360

4.920%

7,643.50

3,660.29

0.00

N/A

05/06/27

--

1,864,269.06

1,860,608.77

10/06/24

Totals

3,655,247.88

1,891,980.30

(9,512.97)

925,927,033.07

924,035,052.77

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

1

18,737,216.00

4,706,316.50

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A1

18,712,350.72

18,776,750.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A3

18,712,350.72

18,776,750.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

0.00

15,059,129.76

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

5,437,331.91

1,452,727.33

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

11,637,301.31

2,830,065.04

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

4,054,777.72

3,889,002.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

0.00

1,036,068.65

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A1

3,403,663.00

2,720,932.04

01/01/24

06/30/24

09/09/24

0.00

0.00

0.00

0.00

0.00

0.00

9A2

3,403,663.00

2,720,932.04

01/01/24

06/30/24

09/09/24

0.00

0.00

0.00

0.00

0.00

0.00

10

3,158,523.40

2,969,724.79

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

6,280,664.50

6,661,179.84

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,231,512.79

0.00

--

--

08/08/23

13,826,581.02

534,070.89

174,775.44

1,022,988.14

888,103.43

0.00

14

3,422,135.63

3,736,356.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

3,959,441.93

3,822,305.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,539,027.88

2,375,077.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

254,297.21

1,656,613.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

19

1,149,963.61

1,513,428.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,593,828.93

1,883,606.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,225,646.47

1,896,718.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

698,679.14

699,612.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

607,426.28

670,095.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,991,360.86

2,106,859.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

825,865.78

1,041,803.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

2,455,488.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

29

411,884.89

569,693.82

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,600,467.02

2,081,742.41

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,718,336.66

1,922,659.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,588,826.14

1,795,232.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

1,238,978.19

840,920.03

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

603,583.88

584,443.26

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,097,404.72

1,041,218.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

972,395.55

970,051.27

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

713,759.97

699,543.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

1,252,741.42

318,084.30

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

644,409.51

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

41

639,962.30

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

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

48

441,540.35

3,984.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

744,385.25

712,278.30

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

817,595.37

612,002.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

52

488,487.88

101,246.02

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

403,162.72

585,645.62

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

329,702.19

521,106.37

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

733,981.60

805,707.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

361,510.96

348,413.29

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

132,295,633.70

117,516,031.12

13,826,581.02

534,070.89

174,775.44

1,022,988.14

888,103.43

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

9A1

30312480

586,563.15

Partial Liquidation (Curtailment)

0.00

0.00

9A2

30312481

297,441.92

Partial Liquidation (Curtailment)

0.00

0.00

Totals

884,005.07

0.00

0.00

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

1

27,548,737.09

1

12,847,626.17

1

27,548,737.09

2

34,447,490.03

2

884,005.07

0

0.00

4.723608%

4.706407%

27

09/17/24

0

0.00

0

0.00

1

27,605,000.10

1

12,875,108.77

1

27,605,000.10

0

0.00

0

0.00

0

0.00

4.705765%

4.688567%

28

08/16/24

0

0.00

0

0.00

1

27,657,139.66

1

12,900,409.65

1

27,657,139.66

0

0.00

0

0.00

1

6,155,828.58

4.706017%

4.688817%

29

07/17/24

0

0.00

0

0.00

1

27,709,052.13

1

12,925,585.88

1

27,709,052.13

0

0.00

0

0.00

0

0.00

4.707082%

4.689909%

30

06/17/24

0

0.00

0

0.00

1

27,764,639.34

1

12,952,696.70

1

27,764,639.34

0

0.00

0

0.00

0

0.00

4.707347%

4.690173%

31

05/17/24

0

0.00

0

0.00

1

27,816,083.61

1

12,977,615.31

1

27,816,083.61

0

0.00

0

0.00

0

0.00

4.707592%

4.690417%

32

04/17/24

2

35,683,766.35

0

0.00

1

27,871,219.63

1

13,004,478.02

1

27,871,219.63

0

0.00

0

0.00

0

0.00

4.707854%

4.690677%

33

03/15/24

0

0.00

0

0.00

1

27,922,199.70

1

13,029,141.50

1

27,922,199.70

0

0.00

0

0.00

0

0.00

4.708096%

4.690918%

34

02/16/24

0

0.00

0

0.00

1

27,980,820.15

1

13,057,834.17

1

27,980,820.15

0

0.00

0

0.00

0

0.00

4.708373%

4.691194%

35

01/18/24

0

0.00

0

0.00

1

28,031,322.87

1

13,082,234.77

1

28,031,322.87

0

0.00

0

0.00

2

27,808,855.96

4.708611%

4.691430%

36

12/15/23

2

48,971,656.08

0

0.00

1

28,081,605.63

1

13,106,515.15

1

28,081,605.63

0

0.00

0

0.00

0

0.00

4.712364%

4.695324%

37

11/17/23

1

30,275,001.87

0

0.00

1

28,135,622.34

1

13,132,763.16

1

28,135,622.34

0

0.00

0

0.00

0

0.00

4.712611%

4.695569%

38

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

13

30312486

01/05/24

8

6

174,775.44

1,022,988.14

1,072,226.04

28,031,322.87

11/16/21

7

12/29/22

Totals

174,775.44

1,022,988.14

1,072,226.04

28,031,322.87

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

41,936,855

41,936,855

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

38,443,601

38,443,601

0

0

13 - 24 Months

44,258,930

16,710,193

0

27,548,737

25 - 36 Months

687,849,226

675,001,600

0

12,847,626

37 - 48 Months

55,000,000

55,000,000

0

0

49 - 60 Months

0

0

0

0

> 60 Months

56,546,441

56,546,441

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

924,035,053

896,486,316

0

0

0

27,548,737

Sep-24

925,927,033

862,948,760

0

0

35,373,273

27,605,000

Aug-24

926,881,907

821,854,063

0

0

77,370,704

27,657,140

Jul-24

933,988,557

828,848,498

0

0

77,431,007

27,709,052

Jun-24

935,018,976

829,758,117

0

0

77,496,220

27,764,639

May-24

935,970,827

830,598,788

0

0

77,555,955

27,816,084

Apr-24

936,993,106

873,438,120

35,683,766

0

0

27,871,220

Mar-24

937,936,581

910,014,381

0

0

0

27,922,200

Feb-24

939,025,543

911,044,723

0

0

0

27,980,820

Jan-24

939,960,397

911,929,074

0

0

0

28,031,323

Dec-23

973,565,496

896,512,235

48,971,656

0

0

28,081,606

Nov-23

974,628,686

916,218,062

30,275,002

0

0

28,135,622

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

8

30312479

41,936,855.00

41,936,855.00

188,900,000.00

--

925,121.65

1.10000

03/31/24

05/06/24

I/O

9A1

30312480

23,262,262.38

23,262,262.38

65,600,000.00

06/19/24

2,046,609.39

0.57000

06/30/24

05/06/24

270

9A2

30312481

11,185,227.65

11,185,227.65

65,600,000.00

06/19/24

2,046,609.39

0.57000

06/30/24

05/06/24

270

13

30312486

27,548,737.09

28,031,322.87

22,250,000.00

06/14/23

1,114,863.16

0.54000

12/31/23

07/05/26

270

Totals

103,933,082.12

104,415,667.90

342,350,000.00

6,133,203.59

© 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

8

30312479

OF

WA

03/20/24

98

10/11/2024 - The loan transferred to Special Servicing effective 3/20/2024 for imminent maturity default. The Loan matured on 5/6/24. The loan is secured by 7 office buildings located in Seattle, WA and comprises 1,082,617 SF. Portfolio

occupancy as of July 2024 was 60%. One of three pari passu loans. The special servicer is in discussions with the Borrower about a potential loan modification while also evaluating rights and remedies as outlined under the loan documents.

9A1

30312480

LO

CO

12/27/23

9

10/11/2024 - Loan is performing per the Loan Modification and is payment current (due for the November 2024 payment). A Loan Modification was executed on 8/27/2024 which resulted in the Borrower paying down the loan principal by $1.2MM

(from new cash equity), a $2.4MM contribution to the FF&E reserve (from new cash equity), an increase in the note rate to 5.77%, and a 1+1 extension of the 5/6/24 Maturity Date. For the Second Extension option, the Loan Modification requires

the Borrower to contribute additional new cash equity equal to 5% of the unpaid principal balance (2.5% towards a principal paydown, 2.5% towards FF&E) and a further increase in the note rate to 6.77%.

9A2

30312481

Various

Various

12/27/23

9

10/11/2024 - Loan is performing per the Loan Modification and is payment current (due for the November 2024 payment). A Loan Modification was executed on 8/27/2024 which resulted in the Borrower paying down the loan principal by $1.2MM

(from new cash equity), a $2.4MM contribution to the FF&E reserve (from new cash equity), an increase in the note rate to 5.77%, and a 1+1 extension of the 5/6/24 Maturity Date. For the Second Extension option, the Loan Modification requires

the Borrower to contribute additional new cash equity equal to 5% of the unpaid principal balance (2.5% towards a principal paydown, 2.5% towards FF&E) and a further increase in the note rate to 6.77%.

13

30312486

OF

PA

11/16/21

7

10/11/2024 - Asset transferred to ASC from LNR Partners LLC effective June 24, 2022. The borrower indicated it no longer wanted to remain in title and cooperated with an orderly transition of title to the lender. The Special Servicer completed a

DIL transaction and took title to the property 12/29/2022. Special Servicer is working with local brokerage team to execute on new leases and key renewals. A total of 27,588 SF (20.7% NRA) of leases have been signed since 12/29/2022.

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

9A1

30312480

25,664,771.51

5.27000%

25,628,052.99

5.27000%

9

09/06/20

09/06/20

11/24/20

9A1

30312480

0.00

5.27000%

0.00

5.77000%

9

08/26/24

08/26/24

10/03/24

9A2

30312481

12,357,112.45

5.27000%

12,339,433.17

5.27000%

9

09/06/20

09/06/20

11/24/20

9A2

30312481

0.00

5.27000%

0.00

5.77000%

9

08/26/24

08/26/24

10/03/24

17

30312492

19,669,971.81

5.32000%

19,638,812.31

5.32000%

8

12/16/20

12/16/20

01/15/21

18

30312493

19,807,611.29

5.52300%

19,780,235.86

5.52300%

10

09/16/20

09/16/20

12/02/20

22

30312498

9,650,000.00

4.75000%

9,650,000.00

4.75000%

10

05/11/21

02/06/21

06/09/21

23

30312499

8,650,000.00

4.75000%

8,650,000.00

4.75000%

10

05/11/21

12/06/20

06/08/21

25

30312501

0.00

4.92000%

0.00

4.92000%

8

11/10/22

11/10/22

07/10/23

29

30312505

13,947,006.00

5.75000%

13,947,006.00

5.75000%

10

08/26/21

--

08/26/21

41

30312517

0.00

4.79000%

0.00

4.79000%

8

11/17/21

06/30/20

11/17/21

43

30312519

0.00

4.81000%

0.00

4.81000%

8

06/05/20

06/05/20

07/28/20

44

30312520

6,515,589.10

5.58700%

6,515,589.10

5.58700%

8

06/01/20

06/01/20

07/06/20

46

30312522

0.00

4.83000%

0.00

4.83000%

8

09/01/20

09/01/20

11/04/20

50

30312526

5,553,643.88

4.87000%

5,546,786.13

4.87000%

8

07/31/20

07/31/20

08/28/20

54

30312530

4,547,372.86

4.83000%

4,536,543.95

4.83000%

10

10/05/20

10/05/20

01/07/21

Totals

126,363,078.90

126,232,459.51

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

11

30312484 01/18/24

30,217,480.33

55,260,000.00

26,625,366.72

854,229.39

26,260,115.29

25,405,885.90

4,811,594.43

0.00

164,560.35

4,647,034.08

13.66%

44

30312520 06/17/22

6,315,737.02

8,900,000.00

7,998,726.92

1,713,181.17

7,998,726.92

6,285,545.75

30,191.27

0.00

30,191.27

0.00

0.00%

45

30312521 06/17/21

6,077,904.04

6,400,000.00

6,601,407.83

1,219,571.41

6,601,407.83

5,381,836.42

696,067.62

0.00

64,716.43

631,351.19

9.78%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

42,611,121.39

70,560,000.00

41,225,501.47

3,786,981.97

40,860,250.04

37,073,268.07

5,537,853.32

0.00

259,468.05

5,278,385.27

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

11

30312484

08/16/24

0.00

0.00

4,647,034.08

0.00

0.00

(164,560.35)

0.00

0.00

4,647,034.08

01/18/24

0.00

0.00

4,811,594.43

0.00

0.00

4,811,594.43

0.00

0.00

44

30312520

04/17/24

0.00

0.00

0.00

0.00

0.00

(30,191.27)

0.00

0.00

0.00

06/17/22

0.00

0.00

30,191.27

0.00

0.00

30,191.27

0.00

0.00

45

30312521

12/16/22

0.00

0.00

631,351.19

0.00

0.00

(61,440.18)

0.00

0.00

634,627.44

06/17/21

0.00

0.00

696,067.62

0.00

0.00

696,067.62

0.00

0.00

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

0.00

0.00

5,278,385.27

0.00

0.00

5,281,661.52

0.00

0.00

5,281,661.52

© 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)

8

0.00

0.00

8,736.84

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

9A1

0.00

0.00

(20,526.82)

0.00

0.00

(27,155.52)

2,775.85

0.00

1,564.86

0.00

0.00

(9,948.73)

9A2

0.00

0.00

(9,883.29)

0.00

0.00

(13,074.88)

1,408.88

0.00

753.45

0.00

0.00

(4,790.13)

13

0.00

0.00

5,751.04

0.00

0.00

(1,949.16)

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

0.00

0.00

689.99

0.00

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

(606.35)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

4,031.04

0.00

1,185.40

0.00

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

0.00

0.00

190.99

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

171.20

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

0.00

0.00

943.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

0.00

0.00

445.88

0.00

0.00

0.00

0.00

0.00

0.00

0.00

30

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25.27

0.00

0.00

0.00

51

0.00

0.00

0.00

0.00

295.16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

54

0.00

0.00

0.00

0.00

148.71

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

(11,891.19)

0.00

3,463.98

(42,179.56)

4,184.73

0.00

2,343.58

0.00

0.00

(14,738.86)

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

(58,817.32)

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27