JPMCC Commercial Mortgage Securities Trust 2017-JP7

10/30/2024 | Press release | Distributed by Public on 10/30/2024 11:27

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

JPMCC Commercial Mortgage Securities Trust 2017-JP7

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

J.P. Morgan Chase Commercial Mortgage Securities

Series 2017-JP7

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail

3

Kunal Singh

(212) 834-5467

Certificate Interest Reconciliation Detail

4

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

CWCapital Asset Management LLC

Current Mortgage Loan and Property Stratification

8-12

Brian Hanson

[email protected]

Mortgage Loan Detail (Part 1)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Representations Reviewer

Principal Prepayment Detail

17

Attention: Transaction Manager

[email protected]

Historical Detail

18

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Delinquency Loan Detail

19

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

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

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

25

Directing Certificateholder

RREF III Debt AIV, L.P.

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

465968AA3

1.968800%

25,027,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

465968AB1

3.037500%

43,242,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

465968AC9

3.378500%

129,650,000.00

25,791,955.93

307,531.17

72,615.10

0.00

0.00

380,146.27

25,484,424.76

39.01%

30.00%

A-4

465968AD7

3.194600%

126,558,000.00

126,558,000.00

0.00

336,918.49

0.00

0.00

336,918.49

126,558,000.00

39.01%

30.00%

A-5

465968AE5

3.454000%

211,000,000.00

211,000,000.00

0.00

607,328.33

0.00

0.00

607,328.33

211,000,000.00

39.01%

30.00%

A-SB

465968AF2

3.241200%

32,225,000.00

17,853,206.13

575,464.47

48,221.51

0.00

0.00

623,685.98

17,277,741.66

39.01%

30.00%

A-S

465968AJ4

3.697200%

66,908,000.00

66,908,000.00

0.00

206,143.55

0.00

0.00

206,143.55

66,908,000.00

28.29%

21.75%

B

465968AK1

4.050000%

36,495,000.00

36,495,000.00

0.00

123,170.63

0.00

0.00

123,170.63

36,495,000.00

22.43%

17.25%

C

465968AL9

3.675669%

39,536,000.00

39,536,000.00

0.00

121,101.03

0.00

0.00

121,101.03

39,536,000.00

16.09%

12.38%

D

465968AM7

4.425669%

17,234,000.00

17,234,000.00

0.00

63,559.98

0.00

0.00

63,559.98

17,234,000.00

13.33%

10.25%

E-RR

465968AP0

4.425669%

25,344,000.00

25,344,000.00

0.00

93,470.12

0.00

0.00

93,470.12

25,344,000.00

9.27%

7.12%

F-RR

465968AR6

4.425669%

16,220,000.00

16,220,000.00

0.00

59,820.29

0.00

0.00

59,820.29

16,220,000.00

6.66%

5.13%

G-RR

465968AT2

4.425669%

9,124,000.00

9,124,000.00

0.00

33,649.83

0.00

0.00

33,649.83

9,124,000.00

5.20%

4.00%

NR-RR*

465968AV7

4.425669%

32,439,952.00

32,439,952.00

0.00

78,795.49

0.00

0.00

78,795.49

32,439,952.00

0.00%

0.00%

R

465968AX3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

811,002,952.00

624,504,114.06

882,995.64

1,844,794.35

0.00

0.00

2,727,789.99

623,621,118.42

X-A

465968AG0

1.021441%

634,610,000.00

448,111,162.06

0.00

381,432.62

0.00

0.00

381,432.62

447,228,166.42

X-B

465968AH8

0.570320%

76,031,000.00

76,031,000.00

0.00

36,135.02

0.00

0.00

36,135.02

76,031,000.00

Notional SubTotal

710,641,000.00

524,142,162.06

0.00

417,567.64

0.00

0.00

417,567.64

523,259,166.42

Deal Distribution Total

882,995.64

2,262,361.99

0.00

0.00

3,145,357.63

*

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

465968AA3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

465968AB1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

465968AC9

198.93525592

2.37201057

0.56008562

0.00000000

0.00000000

0.00000000

0.00000000

2.93209618

196.56324535

A-4

465968AD7

1,000.00000000

0.00000000

2.66216667

0.00000000

0.00000000

0.00000000

0.00000000

2.66216667

1,000.00000000

A-5

465968AE5

1,000.00000000

0.00000000

2.87833332

0.00000000

0.00000000

0.00000000

0.00000000

2.87833332

1,000.00000000

A-SB

465968AF2

554.01725772

17.85770272

1.49640062

0.00000000

0.00000000

0.00000000

0.00000000

19.35410334

536.15955500

A-S

465968AJ4

1,000.00000000

0.00000000

3.08100003

0.00000000

0.00000000

0.00000000

0.00000000

3.08100003

1,000.00000000

B

465968AK1

1,000.00000000

0.00000000

3.37500014

0.00000000

0.00000000

0.00000000

0.00000000

3.37500014

1,000.00000000

C

465968AL9

1,000.00000000

0.00000000

3.06305721

0.00000000

0.00000000

0.00000000

0.00000000

3.06305721

1,000.00000000

D

465968AM7

1,000.00000000

0.00000000

3.68805733

0.00000000

0.00000000

0.00000000

0.00000000

3.68805733

1,000.00000000

E-RR

465968AP0

1,000.00000000

0.00000000

3.68805713

0.00000000

0.00000000

0.00000000

0.00000000

3.68805713

1,000.00000000

F-RR

465968AR6

1,000.00000000

0.00000000

3.68805734

0.00000000

0.00000000

0.00000000

0.00000000

3.68805734

1,000.00000000

G-RR

465968AT2

1,000.00000000

0.00000000

3.68805677

0.00000000

0.00000000

0.00000000

0.00000000

3.68805677

1,000.00000000

NR-RR

465968AV7

1,000.00000000

0.00000000

2.42896444

1.25909280

28.81171772

0.00000000

0.00000000

2.42896444

1,000.00000000

R

465968AX3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

465968AG0

706.12054972

0.00000000

0.60105044

0.00000000

0.00000000

0.00000000

0.00000000

0.60105044

704.72915085

X-B

465968AH8

1,000.00000000

0.00000000

0.47526693

0.00000000

0.00000000

0.00000000

0.00000000

0.47526693

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-3

09/01/24 - 09/30/24

30

0.00

72,615.10

0.00

72,615.10

0.00

0.00

0.00

72,615.10

0.00

A-4

09/01/24 - 09/30/24

30

0.00

336,918.49

0.00

336,918.49

0.00

0.00

0.00

336,918.49

0.00

A-5

09/01/24 - 09/30/24

30

0.00

607,328.33

0.00

607,328.33

0.00

0.00

0.00

607,328.33

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

48,221.51

0.00

48,221.51

0.00

0.00

0.00

48,221.51

0.00

X-A

09/01/24 - 09/30/24

30

0.00

381,432.62

0.00

381,432.62

0.00

0.00

0.00

381,432.62

0.00

X-B

09/01/24 - 09/30/24

30

0.00

36,135.02

0.00

36,135.02

0.00

0.00

0.00

36,135.02

0.00

A-S

09/01/24 - 09/30/24

30

0.00

206,143.55

0.00

206,143.55

0.00

0.00

0.00

206,143.55

0.00

B

09/01/24 - 09/30/24

30

0.00

123,170.63

0.00

123,170.63

0.00

0.00

0.00

123,170.63

0.00

C

09/01/24 - 09/30/24

30

0.00

121,101.03

0.00

121,101.03

0.00

0.00

0.00

121,101.03

0.00

D

09/01/24 - 09/30/24

30

0.00

63,559.98

0.00

63,559.98

0.00

0.00

0.00

63,559.98

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

93,470.12

0.00

93,470.12

0.00

0.00

0.00

93,470.12

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

59,820.29

0.00

59,820.29

0.00

0.00

0.00

59,820.29

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

33,649.83

0.00

33,649.83

0.00

0.00

0.00

33,649.83

0.00

NR-RR

09/01/24 - 09/30/24

30

890,521.54

119,640.40

0.00

119,640.40

40,844.91

0.00

0.00

78,795.49

934,650.74

Totals

890,521.54

2,303,206.90

0.00

2,303,206.90

40,844.91

0.00

0.00

2,262,361.99

934,650.74

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,145,357.63

(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

2,313,333.96

Master Servicing Fee

3,909.45

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,081.53

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

260.21

ARD Interest

0.00

Operating Advisor Fee

1,273.61

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

312.25

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,313,333.96

Total Fees

10,127.05

Principal

Expenses/Reimbursements

Scheduled Principal

537,241.50

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

24,884.98

Principal Prepayments

(345,754.14)

Special Servicing Fees (Monthly)

15,959.93

Collection of Principal after Maturity Date

345,754.14

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

345,754.14

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

882,995.64

Total Expenses/Reimbursements

40,844.91

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,262,361.99

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

882,995.64

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

3,145,357.63

Total Funds Collected

3,196,329.60

Total Funds Distributed

3,196,329.59

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

624,504,114.12

624,504,114.12

Beginning Certificate Balance

624,504,114.06

(-) Scheduled Principal Collections

537,241.50

537,241.50

(-) Principal Distributions

882,995.64

(-) Unscheduled Principal Collections

345,754.14

345,754.14

(-) 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

623,621,118.48

623,621,118.48

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

626,336,217.55

626,336,217.55

Ending Certificate Balance

623,621,118.42

Ending Actual Collateral Balance

625,777,083.23

625,777,083.23

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.06)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.06)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.43%

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

5

40,844,386.53

6.55%

33

4.7331

NAP

Defeased

5

40,844,386.53

6.55%

33

4.7331

NAP

9,999,999 or less

9

59,533,157.12

9.55%

33

4.6933

1.876769

1.49 or less

9

136,416,132.81

21.87%

32

4.9671

1.018815

10,000,000 to 19,999,999

11

161,577,946.22

25.91%

32

4.9459

1.570449

1.50 to 1.74

5

188,167,315.24

30.17%

33

4.1305

1.618120

20,000,000 to 24,999,999

1

20,237,630.51

3.25%

33

4.9700

1.630600

1.75 to 1.99

6

59,943,128.28

9.61%

32

4.6301

1.868322

25,000,000 to 49,999,999

4

141,427,998.10

22.68%

20

4.2659

1.813597

2.00 to 2.24

1

26,773,752.24

4.29%

33

5.4600

2.002100

50,000,000 or greater

3

200,000,000.00

32.07%

33

3.9817

2.365957

2.25 or greater

7

171,476,403.38

27.50%

23

4.0836

3.027281

Totals

33

623,621,118.48

100.00%

30

4.4452

1.899373

Totals

33

623,621,118.48

100.00%

30

4.4452

1.899373

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

5

40,844,386.53

6.55%

33

4.7331

NAP

Washington

2

2,583,921.75

0.41%

32

4.4860

0.756400

Arizona

3

22,248,021.27

3.57%

33

4.5390

1.936494

Wisconsin

1

438,778.89

0.07%

32

4.4860

0.756400

Arkansas

1

172,811.35

0.03%

32

4.4860

0.756400

Wyoming

1

509,200.38

0.08%

32

4.4860

0.756400

California

14

110,359,842.03

17.70%

17

3.9367

2.482611

Totals

119

623,621,118.48

100.00%

30

4.4452

1.899373

Connecticut

2

60,460,447.17

9.70%

33

4.0908

1.613721

Property Type³

Delaware

4

12,347,328.61

1.98%

33

4.6809

3.056904

Florida

3

36,004,269.40

5.77%

33

4.8368

1.751571

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Georgia

3

9,900,862.40

1.59%

34

4.2440

3.942900

Properties

Balance

Agg. Bal.

DSCR¹

Illinois

3

1,868,874.40

0.30%

32

4.4860

0.756400

Defeased

5

40,844,386.53

6.55%

33

4.7331

NAP

Indiana

7

29,766,887.48

4.77%

33

4.6335

1.468790

Industrial

16

83,335,493.06

13.36%

34

4.5218

3.414981

Kentucky

5

25,226,437.71

4.05%

34

4.2526

3.829998

Lodging

68

87,386,847.67

14.01%

32

4.6832

1.218548

Maryland

1

509,200.38

0.08%

32

4.4860

0.756400

Mixed Use

2

14,229,773.21

2.28%

32

4.7075

2.172214

Michigan

6

11,607,349.85

1.86%

33

4.5205

2.062008

Office

13

285,190,084.75

45.73%

26

4.1158

1.800712

Minnesota

2

1,021,585.72

0.16%

32

4.4860

0.756400

Retail

15

112,634,533.26

18.06%

33

4.9003

1.710265

New Jersey

2

17,439,294.68

2.80%

33

5.2495

0.849469

Totals

119

623,621,118.48

100.00%

30

4.4452

1.899373

New York

2

81,900,000.00

13.13%

32

3.7325

1.619466

North Carolina

1

742,132.29

0.12%

32

4.4860

0.756400

Ohio

8

22,950,603.23

3.68%

30

5.0297

1.157465

Oklahoma

2

669,090.95

0.11%

32

4.4860

0.756400

Oregon

1

1,094,238.90

0.18%

32

4.4860

0.756400

Pennsylvania

5

32,074,631.76

5.14%

30

4.9623

1.409526

South Carolina

1

6,113,497.34

0.98%

33

4.8000

1.861700

Texas

30

72,720,118.27

11.66%

33

5.0137

1.686486

Utah

1

7,383,693.72

1.18%

34

4.2440

3.942900

Virginia

3

14,663,612.03

2.35%

32

5.7391

1.349369

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

5

40,844,386.53

6.55%

33

4.7331

NAP

Defeased

5

40,844,386.53

6.55%

33

4.7331

NAP

3.99999% or less

3

144,654,245.86

23.20%

20

3.6671

1.994664

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.00000% to 4.49999%

6

197,282,283.12

31.63%

33

4.2823

2.303575

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.50000% to 4.99999%

14

155,167,661.97

24.88%

33

4.7685

1.713446

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.00000% or greater

5

85,672,541.00

13.74%

31

5.4110

1.392532

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

33

623,621,118.48

100.00%

30

4.4452

1.899373

49 months or greater

28

582,776,731.95

93.45%

29

4.4250

1.935843

Totals

33

623,621,118.48

100.00%

30

4.4452

1.899373

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

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

5

40,844,386.53

6.55%

33

4.7331

NAP

Defeased

5

40,844,386.53

6.55%

33

4.7331

NAP

84 months or less

28

582,776,731.95

93.45%

29

4.4250

1.935843

Interest Only

8

336,554,245.86

53.97%

28

4.0149

2.168537

85 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

354 months or less

20

246,222,486.09

39.48%

32

4.9856

1.617781

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

355 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

33

623,621,118.48

100.00%

30

4.4452

1.899373

Totals

33

623,621,118.48

100.00%

30

4.4452

1.899373

(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

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

5

40,844,386.53

6.55%

33

4.7331

NAP

No outstanding loans in this group

Underwriter's Information

1

15,000,000.00

2.41%

32

4.4860

2.720000

12 months or less

27

567,776,731.95

91.05%

29

4.4234

1.915127

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

33

623,621,118.48

100.00%

30

4.4452

1.899373

(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

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

307771003

OF

New York

NY

Actual/360

3.669%

229,337.50

0.00

0.00

N/A

06/01/27

--

75,000,000.00

75,000,000.00

10/01/24

3

308231003

IN

Various

Various

Actual/360

4.244%

229,883.33

0.00

0.00

N/A

08/01/27

--

65,000,000.00

65,000,000.00

10/01/24

4

308231004

LO

Various

Various

Actual/360

4.486%

168,225.00

0.00

0.00

N/A

06/01/27

--

45,000,000.00

45,000,000.00

10/01/24

4A

695100792

LO

Sunnyvale

CA

Actual/360

4.486%

56,075.00

0.00

0.00

N/A

06/01/27

--

15,000,000.00

15,000,000.00

10/01/24

5

308231005

OF

Stamford

CT

Actual/360

4.088%

204,390.00

0.00

0.00

N/A

07/01/27

--

60,000,000.00

60,000,000.00

10/01/24

6

308231006

OF

San Francisco

CA

Actual/360

3.555%

133,301.25

345,754.14

0.00

N/A

04/06/24

--

45,000,000.00

44,654,245.86

09/06/24

8

695100807

RT

Various

TX

Actual/360

5.460%

122,024.11

44,734.05

0.00

N/A

07/06/27

--

26,818,486.29

26,773,752.24

10/06/24

9

308231009

OF

Cupertino

CA

Actual/360

3.861%

80,437.50

0.00

0.00

N/A

06/01/27

--

25,000,000.00

25,000,000.00

10/01/24

10

308231010

OF

Boca Raton

FL

Actual/360

4.970%

83,979.33

39,068.29

0.00

N/A

07/01/27

--

20,276,698.80

20,237,630.51

10/01/24

12

695100810

RT

Valparaiso

IN

Actual/360

4.645%

72,195.32

30,872.12

0.00

N/A

07/06/27

--

18,651,104.69

18,620,232.57

10/06/24

13

307331026

LO

Newark

NJ

Actual/360

5.290%

73,212.03

45,906.73

0.00

N/A

07/06/27

--

16,607,642.82

16,561,736.09

04/06/20

14

307331013

OF

Allentown

PA

Actual/360

4.690%

59,314.74

28,751.54

0.00

N/A

05/06/27

--

15,176,478.29

15,147,726.75

10/06/24

15

308231015

OF

Fort Washington

PA

Actual/360

5.280%

67,653.10

25,152.50

0.00

N/A

03/06/27

--

15,375,703.97

15,350,551.47

10/06/24

16

695100798

RT

Prescott

AZ

Actual/360

4.565%

61,015.04

23,737.05

0.00

N/A

07/06/27

--

16,039,002.35

16,015,265.30

10/06/24

18

695100794

RT

Waxahachie

TX

Actual/360

4.870%

58,186.26

28,025.22

0.00

N/A

07/06/27

--

14,337,477.38

14,309,452.16

10/06/24

20

307331015

OF

Dublin

OH

Actual/360

5.150%

60,146.54

23,395.47

0.00

N/A

03/06/27

--

14,014,728.73

13,991,333.26

10/06/24

21

695100787

RT

Lakeway

TX

Actual/360

4.930%

54,171.98

25,710.77

0.00

N/A

06/06/27

--

13,185,877.68

13,160,166.91

10/06/24

22

695100796

MF

Houston

TX

Actual/360

4.750%

52,728.82

24,735.81

0.00

N/A

07/06/27

--

13,320,964.87

13,296,229.06

10/06/24

23

307331029

IN

Alexandria

VA

Actual/360

5.900%

64,001.09

22,003.70

0.00

N/A

06/06/27

--

13,017,171.64

12,995,167.94

10/06/24

24

695100788

RT

The Woodlands

TX

Actual/360

4.710%

44,625.69

22,875.38

0.00

N/A

06/06/27

--

11,369,601.92

11,346,726.54

10/06/24

25

695100785

OF

Palm Beach Gardens

FL

Actual/360

4.725%

41,117.00

16,098.57

0.00

N/A

06/06/27

--

10,442,412.34

10,426,313.77

10/06/24

26

695100802

RT

Greenville

MI

Actual/360

4.530%

34,452.52

16,394.42

0.00

N/A

07/06/27

--

9,126,495.61

9,110,101.19

10/06/24

27

695100806

RT

Fort Wayne

IN

Actual/360

4.670%

30,323.50

14,641.25

0.00

N/A

07/06/27

--

7,791,906.37

7,777,265.12

10/06/24

28

308231028

MU

Newark

DE

Actual/360

4.980%

30,469.93

12,378.07

0.00

N/A

06/01/27

--

7,342,151.28

7,329,773.21

10/01/24

29

695100789

RT

Hartville

OH

Actual/360

4.950%

28,379.80

11,652.95

0.00

N/A

06/06/27

--

6,879,950.73

6,868,297.78

10/06/24

30

695100797

LO

Aiken

SC

Actual/360

4.800%

24,525.49

17,876.29

0.00

N/A

07/06/27

--

6,131,373.63

6,113,497.34

10/06/24

31

695100795

MU

New York

NY

Actual/360

4.418%

25,403.50

0.00

0.00

N/A

07/06/27

--

6,900,000.00

6,900,000.00

10/06/24

32

695100808

MF

Lafayette

IN

Actual/360

4.795%

24,350.55

11,240.60

0.00

N/A

07/06/27

--

6,093,985.99

6,082,745.39

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

33

695100805

MF

Lafayette

IN

Actual/360

4.730%

22,664.49

10,708.89

0.00

N/A

07/06/27

--

5,749,975.46

5,739,266.57

10/06/24

34

695100790

OF

Phoenix

AZ

Actual/360

4.470%

20,085.62

9,829.96

0.00

N/A

06/06/27

--

5,392,113.08

5,382,283.12

10/06/24

35

695100793

IN

Coral Springs

FL

Actual/360

4.550%

20,285.06

9,581.05

0.00

N/A

07/06/27

--

5,349,906.17

5,340,325.12

10/06/24

36

307331024

LO

San Antonio

TX

Actual/360

4.910%

19,334.06

13,614.05

0.00

N/A

07/06/27

--

4,725,228.29

4,711,614.24

10/06/24

37

695100803

MF

Indianapolis

IN

Actual/360

4.660%

17,038.81

8,256.77

0.00

N/A

07/06/27

--

4,387,675.74

4,379,418.97

10/06/24

Totals

2,313,333.96

882,995.64

0.00

624,504,114.12

623,621,118.48

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

76,147,766.76

35,785,758.38

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

17,628,150.45

8,914,695.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

45,032,538.00

6,583,641.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

10,424,939.00

3,322,034.20

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

16,528,451.00

8,451,695.00

01/01/24

06/30/24

--

0.00

0.00

133,114.33

133,114.33

0.00

0.00

8

3,895,013.03

2,095,444.39

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

4,826,228.19

2,352,261.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

2,181,779.88

1,306,536.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,148,165.10

1,119,270.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,221,305.00

0.00

--

--

10/15/24

5,650,326.65

541,235.41

93,978.44

5,887,135.62

23,522.17

0.00

14

7,400,407.74

3,263,514.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

4,345,467.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,954,722.32

968,714.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,777,849.88

1,347,544.70

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

3,786,128.01

2,193,784.29

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,411,926.48

599,366.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

23

3,578,320.11

1,933,126.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

25

1,310,163.42

718,561.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,507,603.08

822,615.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

834,622.91

396,254.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,377,889.05

650,945.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

758,433.64

306,518.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,201,378.44

1,054,946.85

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

573,917.30

146,645.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

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

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

865,845.83

474,821.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

596,446.78

363,512.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

496,467.18

605,224.05

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

213,811,925.58

85,777,432.73

5,650,326.65

541,235.41

227,092.77

6,020,249.95

23,522.17

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

6

308231006

345,754.14

Partial Liquidation (Curtailment)

0.00

0.00

Totals

345,754.14

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

16,561,736.09

0

0.00

1

16,561,736.09

0

0.00

1

345,754.14

0

0.00

4.445185%

4.376632%

30

09/17/24

0

0.00

0

0.00

1

16,607,642.82

0

0.00

1

16,607,642.82

0

0.00

0

0.00

0

0.00

4.445128%

4.376487%

31

08/16/24

0

0.00

0

0.00

1

16,650,912.05

0

0.00

1

16,650,912.05

0

0.00

0

0.00

0

0.00

4.367884%

4.303978%

29

07/17/24

0

0.00

0

0.00

1

16,693,985.07

0

0.00

1

16,693,985.07

0

0.00

0

0.00

0

0.00

4.368303%

4.304411%

30

06/17/24

0

0.00

0

0.00

1

16,739,311.37

0

0.00

1

16,739,311.37

0

0.00

1

4,751,221.63

1

14,682,510.25

4.368755%

4.304878%

31

05/17/24

0

0.00

0

0.00

1

16,781,983.53

0

0.00

1

16,781,983.53

0

0.00

0

0.00

0

0.00

4.391054%

4.323328%

31

04/17/24

0

0.00

0

0.00

1

16,826,923.60

0

0.00

1

16,826,923.60

0

0.00

0

0.00

1

19,389,393.73

4.391533%

4.323815%

32

03/15/24

0

0.00

0

0.00

1

16,869,198.48

0

0.00

1

16,869,198.48

0

0.00

0

0.00

0

0.00

4.401407%

4.350480%

33

02/16/24

1

60,000,000.00

0

0.00

1

16,916,230.60

0

0.00

1

16,916,230.60

0

0.00

0

0.00

0

0.00

4.401915%

4.350984%

34

01/18/24

0

0.00

0

0.00

1

16,958,100.50

0

0.00

1

16,958,100.50

0

0.00

0

0.00

0

0.00

4.402346%

4.351412%

35

12/15/23

0

0.00

0

0.00

1

16,999,780.54

0

0.00

1

16,999,780.54

0

0.00

1

2,574,474.19

0

0.00

4.402775%

4.372428%

36

11/17/23

0

0.00

0

0.00

1

17,043,764.70

0

0.00

1

17,043,764.70

0

0.00

0

0.00

0

0.00

4.400281%

4.369968%

37

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

6

308231006

09/06/24

0

5

133,114.33

133,114.33

0.00

44,654,245.86

04/08/24

0

13

307331026

04/06/20

53

6

93,978.44

5,887,135.62

23,522.17

18,717,700.80

06/19/20

7

01/24/23

Totals

227,092.77

6,020,249.95

23,522.17

63,371,946.66

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

44,654,246

0

44,654,246

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

578,966,873

562,405,137

0

16,561,736

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

623,621,118

607,059,382

0

0

0

16,561,736

Sep-24

624,504,114

562,896,471

45,000,000

0

0

16,607,643

Aug-24

685,278,880

623,627,968

0

0

45,000,000

16,650,912

Jul-24

685,772,362

624,078,377

0

0

45,000,000

16,693,985

Jun-24

686,303,332

624,564,021

0

0

45,000,000

16,739,311

May-24

706,257,337

644,475,353

0

0

45,000,000

16,781,984

Apr-24

706,817,418

644,990,495

0

0

45,000,000

16,826,924

Mar-24

726,757,266

709,888,068

0

0

0

16,869,198

Feb-24

727,394,862

650,478,631

60,000,000

0

0

16,916,231

Jan-24

727,940,243

710,982,143

0

0

0

16,958,101

Dec-23

728,483,297

711,483,517

0

0

0

16,999,781

Nov-23

731,643,484

714,599,719

0

0

0

17,043,765

(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

5

308231005

60,000,000.00

60,000,000.00

135,900,000.00

02/01/24

2,745,861.70

1.62030

03/31/24

07/01/27

I/O

6

308231006

44,654,245.86

44,654,245.86

294,000,000.00

03/13/17

8,409,969.00

2.33660

06/30/24

04/06/24

I/O

13

307331026

16,561,736.09

18,717,700.80

20,300,000.00

02/07/24

1,221,305.00

0.85440

12/31/23

07/06/27

212

Totals

121,215,981.95

123,371,946.66

450,200,000.00

12,377,135.70

© 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

5

308231005

OF

CT

12/28/23

2

The loan transferred to Special Servicing for imminent monetary default effective 12/28/2023. The loan is secured by three, class A office buildings located in Stamford, CT, built in 1986 and renovated in 2015. The property consists of 811,748

RSF and is currently 80.1% leased. The total debt is comprised of five pari passu loans. There is $11.86MM of outstanding Mezzanine debt. The properties were inspected in March 2024 and found to be in good overall condition. Cash

management is in place. A Receiver was appointed by the court as of 5/23/2024. Foreclosure is expected to occur in late 2024. Leasing efforts to stabilize the property are underway.

6

308231006

OF

CA

04/08/24

0

Collection in progress: See watchlist

13

307331026

LO

NJ

06/19/20

7

COVID - Loan transferred to special servicing 6/19/2020 for imminent monetary default. The subject is a 200-room lodging property located in Newark, NJ. The property was built in 2004 and renovated in 2013, 2019, and 2022. The February

2024 inspection found the asset to be in overall good condition at that time. For TTM June 2024, the property achieved 83.7% Occ, $145.18 ADR, and $121.45 RevPAR (108.0 RevPAR index). Elevator cab updates and new curtains for the

meeting space are the next capital projects that remains in process. The asset is REO. The special servicer continues to monitor market and asset performance, as well as the capital markets, to determine when to dispose of the REO asset.

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

11

695100799

20,915,420.90

4.74500%

20,915,420.90

4.74500%

10

06/26/20

04/06/20

08/11/20

11

695100799

0.00

4.74500%

0.00

4.74500%

10

08/11/20

04/06/20

06/26/20

17

307331028

0.00

5.68000%

0.00

5.68000%

10

10/29/21

04/06/20

--

36

307331024

5,346,878.58

4.91000%

5,346,878.58

4.91000%

10

05/04/20

05/06/20

06/11/20

36

307331024

0.00

4.91000%

0.00

4.91000%

10

06/11/20

05/06/20

05/04/20

Totals

26,262,299.48

26,262,299.48

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

17

307331028 06/17/24

14,713,649.88

51,700,000.00

15,143,279.57

429,629.69

15,143,279.57

14,713,649.88

0.00

0.00

0.00

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

0.00

Cumulative Totals

14,713,649.88

51,700,000.00

15,143,279.57

429,629.69

15,143,279.57

14,713,649.88

0.00

0.00

0.00

0.00

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

17

307331028

06/17/24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 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)

5

0.00

0.00

12,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13

0.00

0.00

3,459.93

0.00

0.00

24,884.98

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

15,959.93

0.00

0.00

24,884.98

0.00

0.00

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

40,844.91

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27