Bank 2021-BNK37

10/31/2024 | Press release | Distributed by Public on 10/31/2024 10:27

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BANK 2021-BNK37

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2021-BNK37

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

4

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

5

30 Hudson Yards, 15th Floor | New York, NY 10001 | United States

Certificate Administrator

Computershare Trust Company, N.A.

Exchangeable Certificate Detail

6

Corporate Trust Services (CMBS)

[email protected];

Exchangeable Certificate Factor Detail

7

[email protected]

Additional Information

8

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

Bond / Collateral Reconciliation - Cash Flows

9

General Master Servicer

Wells Fargo Bank, National Association

Bond / Collateral Reconciliation - Balances

10

Attention: BANK 2021-BNK37 Asset Manager

[email protected]

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

Current Mortgage Loan and Property Stratification

11-15

General Special Servicer

CWCapital Asset Management LLC

Mortgage Loan Detail (Part 1)

16-19

Attention: Brian Hanson (BANK 2021-BNK37)

[email protected]

Mortgage Loan Detail (Part 2)

20-23

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

Principal Prepayment Detail

24

NCB Master Servicer & NCB

National Cooperative Bank, N.A.

Historical Detail

25

Special Servicer

Tom Klump

(703) 302-8080

[email protected]

Delinquency Loan Detail

26

2011 Crystal Drive, Suite 800 | Arlington, VA 22202 | United States

Collateral Stratification and Historical Detail

27

Operating Advisor & Asset

Park Bridge Lender Services LLC

Specially Serviced Loan Detail - Part 1

28

Representations Reviewer

Specially Serviced Loan Detail - Part 2

29

Attention: BANK 2021-BNK37 - Surveillance Manager

[email protected]

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

Modified Loan Detail

30

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

31

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

32

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

Interest Shortfall Detail - Collateral Level

33

Supplemental Notes

34

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 34

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

06540LAW7

1.186000%

19,414,000.00

9,692,172.63

364,855.71

9,579.10

0.00

0.00

374,434.81

9,327,316.92

33.73%

33.50%

A-2

06540LAX5

2.513000%

147,337,000.00

147,337,000.00

0.00

308,548.23

0.00

0.00

308,548.23

147,337,000.00

33.73%

33.50%

A-3

06540LAY3

2.588000%

74,150,000.00

74,150,000.00

0.00

159,916.83

0.00

0.00

159,916.83

74,150,000.00

33.73%

33.50%

A-SB

06540LAZ0

2.487000%

24,589,000.00

24,589,000.00

0.00

50,960.70

0.00

0.00

50,960.70

24,589,000.00

33.73%

33.50%

A-4

06540LBA4

2.370000%

234,500,000.00

234,500,000.00

0.00

463,137.50

0.00

0.00

463,137.50

234,500,000.00

33.73%

33.50%

A-5

06540LBF3

2.618000%

380,018,000.00

380,018,000.00

0.00

829,072.60

0.00

0.00

829,072.60

380,018,000.00

33.73%

33.50%

AS

06540LBN6

2.851000%

143,001,000.00

143,001,000.00

0.00

339,746.54

0.00

0.00

339,746.54

143,001,000.00

22.84%

22.69%

B

06540LBT3

2.983000%

47,143,000.00

47,143,000.00

0.00

117,189.64

0.00

0.00

117,189.64

47,143,000.00

19.25%

19.13%

C

06540LBX4

3.106797%

53,430,000.00

53,430,000.00

0.00

138,330.15

0.00

0.00

138,330.15

53,430,000.00

15.18%

15.09%

D

06540LAJ6

2.500000%

31,428,000.00

31,428,000.00

0.00

65,475.00

0.00

0.00

65,475.00

31,428,000.00

12.78%

12.72%

E

06540LAL1

2.500000%

23,572,000.00

23,572,000.00

0.00

49,108.33

0.00

0.00

49,108.33

23,572,000.00

10.99%

10.94%

F

06540LAN7

2.400000%

26,715,000.00

26,715,000.00

0.00

53,430.00

0.00

0.00

53,430.00

26,715,000.00

8.95%

8.92%

G

06540LAQ0

2.400000%

12,571,000.00

12,571,000.00

0.00

25,142.00

0.00

0.00

25,142.00

12,571,000.00

7.99%

7.97%

H*

06540LAS6

2.400000%

39,286,752.00

39,286,752.00

0.00

71,923.50

0.00

0.00

71,923.50

39,286,752.00

5.00%

5.00%

R

06540LAU1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC33JP93

3.106797%

66,166,039.58

65,654,364.45

19,202.93

169,629.00

0.00

0.00

188,831.93

65,635,161.52

0.00%

0.00%

Regular SubTotal

1,323,320,791.58

1,313,087,289.08

384,058.64

2,851,189.12

0.00

0.00

3,235,247.76

1,312,703,230.44

X-A

06540LBL0

0.595603%

880,008,000.00

870,286,172.63

0.00

431,953.98

0.00

0.00

431,953.98

869,921,316.92

X-B

06540LBM8

0.223070%

190,144,000.00

190,144,000.00

0.00

35,346.21

0.00

0.00

35,346.21

190,144,000.00

X-D

06540LAA5

0.606797%

55,000,000.00

55,000,000.00

0.00

27,811.54

0.00

0.00

27,811.54

55,000,000.00

X-F

06540LAC1

0.706797%

26,715,000.00

26,715,000.00

0.00

15,735.08

0.00

0.00

15,735.08

26,715,000.00

X-G

06540LAE7

0.706797%

12,571,000.00

12,571,000.00

0.00

7,404.29

0.00

0.00

7,404.29

12,571,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 34

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution

Ending Balance Support¹

Support¹

X-H

06540LAG2

0.706797%

39,286,752.00

39,286,752.00

0.00

23,139.81

0.00

0.00

23,139.81

39,286,752.00

Notional SubTotal

1,203,724,752.00

1,194,002,924.63

0.00

541,390.91

0.00

0.00

541,390.91

1,193,638,068.92

Deal Distribution Total

384,058.64

3,392,580.03

0.00

0.00

3,776,638.67

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 34

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

06540LAW7

499.23625373

18.79343309

0.49341197

0.00000000

0.00000000

0.00000000

0.00000000

19.28684506

480.44282064

A-2

06540LAX5

1,000.00000000

0.00000000

2.09416664

0.00000000

0.00000000

0.00000000

0.00000000

2.09416664

1,000.00000000

A-3

06540LAY3

1,000.00000000

0.00000000

2.15666662

0.00000000

0.00000000

0.00000000

0.00000000

2.15666662

1,000.00000000

A-SB

06540LAZ0

1,000.00000000

0.00000000

2.07249990

0.00000000

0.00000000

0.00000000

0.00000000

2.07249990

1,000.00000000

A-4

06540LBA4

1,000.00000000

0.00000000

1.97500000

0.00000000

0.00000000

0.00000000

0.00000000

1.97500000

1,000.00000000

A-5

06540LBF3

1,000.00000000

0.00000000

2.18166666

0.00000000

0.00000000

0.00000000

0.00000000

2.18166666

1,000.00000000

AS

06540LBN6

1,000.00000000

0.00000000

2.37583332

0.00000000

0.00000000

0.00000000

0.00000000

2.37583332

1,000.00000000

B

06540LBT3

1,000.00000000

0.00000000

2.48583332

0.00000000

0.00000000

0.00000000

0.00000000

2.48583332

1,000.00000000

C

06540LBX4

1,000.00000000

0.00000000

2.58899775

0.00000000

0.00000000

0.00000000

0.00000000

2.58899775

1,000.00000000

D

06540LAJ6

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

E

06540LAL1

1,000.00000000

0.00000000

2.08333319

0.00000000

0.00000000

0.00000000

0.00000000

2.08333319

1,000.00000000

F

06540LAN7

1,000.00000000

0.00000000

2.00000000

0.00000000

0.00000000

0.00000000

0.00000000

2.00000000

1,000.00000000

G

06540LAQ0

1,000.00000000

0.00000000

2.00000000

0.00000000

0.00000000

0.00000000

0.00000000

2.00000000

1,000.00000000

H

06540LAS6

1,000.00000000

0.00000000

1.83073164

0.16926826

0.51138562

0.00000000

0.00000000

1.83073164

1,000.00000000

R

06540LAU1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC33JP93

992.26680132

0.29022336

2.56368677

0.00528972

0.01601486

0.00000000

0.00000000

2.85391012

991.97657796

Notional Certificates

X-A

06540LBL0

988.95256933

0.00000000

0.49085233

0.00000000

0.00000000

0.00000000

0.00000000

0.49085233

988.53796434

X-B

06540LBM8

1,000.00000000

0.00000000

0.18589180

0.00000000

0.00000000

0.00000000

0.00000000

0.18589180

1,000.00000000

X-D

06540LAA5

1,000.00000000

0.00000000

0.50566436

0.00000000

0.00000000

0.00000000

0.00000000

0.50566436

1,000.00000000

X-F

06540LAC1

1,000.00000000

0.00000000

0.58899794

0.00000000

0.00000000

0.00000000

0.00000000

0.58899794

1,000.00000000

X-G

06540LAE7

1,000.00000000

0.00000000

0.58899769

0.00000000

0.00000000

0.00000000

0.00000000

0.58899769

1,000.00000000

X-H

06540LAG2

1,000.00000000

0.00000000

0.58899779

0.00000000

0.00000000

0.00000000

0.00000000

0.58899779

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 34

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

09/01/24 - 09/30/24

30

0.00

9,579.10

0.00

9,579.10

0.00

0.00

0.00

9,579.10

0.00

A-2

09/01/24 - 09/30/24

30

0.00

308,548.23

0.00

308,548.23

0.00

0.00

0.00

308,548.23

0.00

A-3

09/01/24 - 09/30/24

30

0.00

159,916.83

0.00

159,916.83

0.00

0.00

0.00

159,916.83

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

50,960.70

0.00

50,960.70

0.00

0.00

0.00

50,960.70

0.00

A-4

09/01/24 - 09/30/24

30

0.00

463,137.50

0.00

463,137.50

0.00

0.00

0.00

463,137.50

0.00

A-5

09/01/24 - 09/30/24

30

0.00

829,072.60

0.00

829,072.60

0.00

0.00

0.00

829,072.60

0.00

X-A

09/01/24 - 09/30/24

30

0.00

431,953.98

0.00

431,953.98

0.00

0.00

0.00

431,953.98

0.00

X-B

09/01/24 - 09/30/24

30

0.00

35,346.21

0.00

35,346.21

0.00

0.00

0.00

35,346.21

0.00

AS

09/01/24 - 09/30/24

30

0.00

339,746.54

0.00

339,746.54

0.00

0.00

0.00

339,746.54

0.00

B

09/01/24 - 09/30/24

30

0.00

117,189.64

0.00

117,189.64

0.00

0.00

0.00

117,189.64

0.00

C

09/01/24 - 09/30/24

30

0.00

138,330.15

0.00

138,330.15

0.00

0.00

0.00

138,330.15

0.00

X-D

09/01/24 - 09/30/24

30

0.00

27,811.54

0.00

27,811.54

0.00

0.00

0.00

27,811.54

0.00

X-F

09/01/24 - 09/30/24

30

0.00

15,735.08

0.00

15,735.08

0.00

0.00

0.00

15,735.08

0.00

X-G

09/01/24 - 09/30/24

30

0.00

7,404.29

0.00

7,404.29

0.00

0.00

0.00

7,404.29

0.00

X-H

09/01/24 - 09/30/24

30

0.00

23,139.81

0.00

23,139.81

0.00

0.00

0.00

23,139.81

0.00

D

09/01/24 - 09/30/24

30

0.00

65,475.00

0.00

65,475.00

0.00

0.00

0.00

65,475.00

0.00

E

09/01/24 - 09/30/24

30

0.00

49,108.33

0.00

49,108.33

0.00

0.00

0.00

49,108.33

0.00

F

09/01/24 - 09/30/24

30

0.00

53,430.00

0.00

53,430.00

0.00

0.00

0.00

53,430.00

0.00

G

09/01/24 - 09/30/24

30

0.00

25,142.00

0.00

25,142.00

0.00

0.00

0.00

25,142.00

0.00

H

09/01/24 - 09/30/24

30

13,413.85

78,573.50

0.00

78,573.50

6,650.00

0.00

0.00

71,923.50

20,090.68

RR Interest

09/01/24 - 09/30/24

30

707.81

169,979.00

0.00

169,979.00

350.00

0.00

0.00

169,629.00

1,059.64

Totals

14,121.66

3,399,580.03

0.00

3,399,580.03

7,000.00

0.00

0.00

3,392,580.03

21,150.32

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 34

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

A-4 (EC)

06540LBA4

2.370000%

234,500,000.00

234,500,000.00

0.00

463,137.50

0.00

0.00

463,137.50

234,500,000.00

A-4-1

06540LBB2

N/A

234,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-2

06540LBC0

N/A

234,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X1

06540LBD8

N/A

234,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X2

06540LBE6

N/A

234,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5 (EC)

06540LBF3

2.618000%

380,018,000.00

380,018,000.00

0.00

829,072.60

0.00

0.00

829,072.60

380,018,000.00

A-5-1

06540LBG1

N/A

380,018,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-2

06540LBH9

N/A

380,018,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-2

06540LBH9

N/A

380,018,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-X1

06540LBJ5

N/A

380,018,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-X2

06540LBK2

N/A

380,018,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

06540LBN6

2.851000%

143,001,000.00

143,001,000.00

0.00

339,746.54

0.00

0.00

339,746.54

143,001,000.00

A-S-1

06540LBP1

N/A

143,001,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

06540LBQ9

N/A

143,001,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X1

06540LBR7

N/A

143,001,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X2

06540LBS5

N/A

143,001,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (EC)

06540LBT3

2.983000%

47,143,000.00

47,143,000.00

0.00

117,189.64

0.00

0.00

117,189.64

47,143,000.00

B-1

06540LBU0

N/A

47,143,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

06540LBV8

N/A

47,143,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X1

06540LBW6

N/A

47,143,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X2

06540LCE5

N/A

47,143,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (EC)

06540LBX4

3.106797%

53,430,000.00

53,430,000.00

0.00

138,330.15

0.00

0.00

138,330.15

53,430,000.00

C-1

06540LCD7

N/A

53,430,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

06540LBY2

N/A

53,430,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X1

06540LBZ9

N/A

53,430,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X2

06540LCA3

N/A

53,430,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

4,670,478,000.00

858,092,000.00

0.00

1,887,476.43

0.00

0.00

1,887,476.43

858,092,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 34

Exchangeable 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-4 (EC)

06540LBA4

1,000.00000000

0.00000000

1.97500000

0.00000000

0.00000000

0.00000000

0.00000000

1.97500000

1,000.00000000

A-4-1

06540LBB2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

06540LBC0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5 (EC)

06540LBF3

1,000.00000000

0.00000000

2.18166666

0.00000000

0.00000000

0.00000000

0.00000000

2.18166666

1,000.00000000

A-5-1

06540LBG1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-2

06540LBH9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S (EC)

06540LBN6

1,000.00000000

0.00000000

2.37583332

0.00000000

0.00000000

0.00000000

0.00000000

2.37583332

1,000.00000000

A-S-1

06540LBP1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

06540LBQ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B (EC)

06540LBT3

1,000.00000000

0.00000000

2.48583332

0.00000000

0.00000000

0.00000000

0.00000000

2.48583332

1,000.00000000

B-1

06540LBU0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

06540LBV8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C (EC)

06540LBX4

1,000.00000000

0.00000000

2.58899775

0.00000000

0.00000000

0.00000000

0.00000000

2.58899775

1,000.00000000

C-1

06540LCD7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

06540LBY2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

A-4-X1

06540LBD8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

06540LBE6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X1

06540LBJ5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X2

06540LBK2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

06540LBR7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

06540LBS5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

06540LBW6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

06540LCE5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

06540LBZ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

06540LCA3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 34

Additional Information

Total Available Distribution Amount (1)

3,776,638.67

Retained Certificate Available Funds

188,831.93

Non-Retained Certificate Available Funds

3,587,806.75

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 34

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,421,631.26

Master Servicing Fee

13,899.15

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,078.47

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

547.12

ARD Interest

0.00

Operating Advisor Fee

1,028.59

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

207.91

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,421,631.26

Total Fees

22,051.24

Principal

Expenses/Reimbursements

Scheduled Principal

384,058.64

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

7,000.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

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

384,058.64

Total Expenses/Reimbursements

7,000.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,392,580.03

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

384,058.64

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,776,638.67

Total Funds Collected

3,805,689.90

Total Funds Distributed

3,805,689.91

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 34

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,313,087,289.10

1,313,087,289.10

Beginning Certificate Balance

1,313,087,289.08

(-) Scheduled Principal Collections

384,058.64

384,058.64

(-) Principal Distributions

384,058.64

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,312,703,230.46

1,312,703,230.46

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,313,121,968.55

1,313,121,968.55

Ending Certificate Balance

1,312,703,230.44

Ending Actual Collateral Balance

1,312,740,496.66

1,312,740,496.66

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.02)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.02)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00%

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 10 of 34

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

1,000,000 or less

3

2,818,550.03

0.21%

85

3.1501

(0.367737)

1.50 or less

20

201,760,037.61

15.37%

85

2.7896

0.080435

1,000,001 to 2,000,000

10

15,652,626.97

1.19%

77

3.3765

1.303483

1.51 to 2.00

10

61,646,066.83

4.70%

85

3.8979

1.788058

2,000,001 to 3,000,000

7

17,774,198.41

1.35%

84

3.3786

1.877642

2.01 to 2.50

14

223,912,197.40

17.06%

59

3.2633

2.236895

3,000,001 to 4,000,000

3

10,334,645.60

0.79%

85

3.4789

2.023838

2.51 to 3.00

12

323,639,529.74

24.65%

73

3.4585

2.771717

4,000,001 to 5,000,000

9

41,415,302.00

3.15%

84

3.3685

1.775406

3.01 to 3.50

11

220,091,752.36

16.77%

77

2.9885

3.347068

5,000,001 to 6,000,000

7

40,060,000.00

3.05%

76

3.3846

2.476367

3.51 to 4.00

1

6,500,000.00

0.50%

84

3.2000

3.552100

6,000,001 to 7,000,000

4

26,080,680.17

1.99%

84

3.2254

2.411128

4.01 to 4.50

5

82,597,318.80

6.29%

76

2.9665

4.269557

7,000,001 to 8,000,000

1

7,500,000.00

0.57%

84

2.7500

5.844400

4.51 to 5.00

2

16,749,393.83

1.28%

84

3.0604

4.542744

8,000,001 to 9,000,000

1

8,450,000.00

0.64%

81

3.3580

3.321000

5.01 or greater

10

175,806,933.89

13.39%

80

2.7116

6.233238

9,000,001 to 10,000,000

2

19,367,831.73

1.48%

84

3.3030

2.825967

Totals

85

1,312,703,230.46

100.00%

75

3.1269

2.901417

10,000,001 to 15,000,000

15

185,516,769.70

14.13%

72

3.3777

4.027241

15,000,001 to 20,000,000

3

53,500,000.00

4.08%

84

2.7184

5.734192

20,000,001 to 30,000,000

9

217,774,643.77

16.59%

78

3.0477

3.542876

30,000,001 to 50,000,000

5

217,457,982.08

16.57%

60

3.4606

1.788788

50,000,001 to 70,000,000

2

112,000,000.00

8.53%

84

2.6038

4.239529

70,000,001 to 80,000,000

2

155,000,000.00

11.81%

66

2.7215

2.784735

80,000,001 to 90,000,000

1

82,000,000.00

6.25%

85

2.3200

(0.045200)

90,000,001 to 100,000,000

1

100,000,000.00

7.62%

84

3.8270

2.556100

100,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

85

1,312,703,230.46

100.00%

75

3.1269

2.901417

(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 34

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

Alabama

2

951,198.55

0.07%

24

3.5400

2.597564

Oregon

1

12,240,000.00

0.93%

82

3.0500

3.230500

Arizona

2

45,633,743.49

3.48%

53

3.9073

6.148451

Pennsylvania

1

995,379.00

0.08%

25

3.5600

2.831900

Arkansas

1

2,109,000.00

0.16%

84

3.9700

5.765800

South Dakota

1

1,016,013.63

0.08%

85

4.2850

1.996600

California

12

151,309,560.36

11.53%

83

3.1608

3.747847

Tennessee

1

1,887,791.95

0.14%

48

3.6970

2.191000

Connecticut

4

6,813,900.15

0.52%

66

3.5790

2.183245

Texas

14

180,758,628.54

13.77%

82

3.6616

2.940158

Florida

3

17,510,000.00

1.33%

85

3.5095

2.996735

Virginia

7

15,997,311.19

1.22%

46

3.4111

2.719597

Georgia

3

25,354,853.14

1.93%

77

3.1416

3.238227

Washington

2

17,000,000.00

1.30%

84

3.1050

5.348676

Idaho

1

8,450,000.00

0.64%

81

3.3580

3.321000

West Virginia

1

1,324,446.34

0.10%

85

4.2850

1.996600

Illinois

7

125,810,842.53

9.58%

80

2.7903

3.350636

Wisconsin

2

19,692,065.15

1.50%

61

3.2510

3.684817

Indiana

4

13,412,612.25

1.02%

80

3.6825

1.818131

Totals

137

1,312,703,230.46

100.00%

75

3.1269

2.901417

Iowa

1

37,747,982.08

2.88%

84

3.6770

2.304000

Property Type³

Kentucky

1

1,066,112.38

0.08%

23

3.5160

2.316500

Louisiana

1

593,402.17

0.05%

23

3.5160

2.316500

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Maine

1

864,959.10

0.07%

23

3.5160

2.316500

Properties

Balance

Agg. Bal.

DSCR¹

Maryland

2

5,220,835.00

0.40%

25

3.5600

2.831900

Industrial

7

131,092,739.98

9.99%

80

3.1222

3.044085

Massachusetts

1

4,402,101.00

0.34%

25

3.5600

2.831900

Mixed Use

2

39,000,000.00

2.97%

85

3.1390

4.002185

Michigan

12

39,999,824.30

3.05%

25

3.3508

3.070052

Mobile Home Park

4

6,166,499.44

0.47%

85

4.0865

3.024773

Minnesota

1

6,995,000.00

0.53%

84

3.5300

2.358900

Multi-Family

27

180,229,353.13

13.73%

85

2.7110

0.934656

Missouri

2

4,520,657.77

0.34%

57

3.7267

2.955744

Office

16

478,601,599.64

36.46%

74

3.1429

2.355406

Nebraska

2

4,458,179.00

0.34%

25

3.5600

2.831900

Retail

72

422,245,047.54

32.17%

69

3.2072

3.946084

New Jersey

2

16,244,267.13

1.24%

81

3.1191

2.847216

Self Storage

9

55,367,990.92

4.22%

67

3.6247

2.713272

New York

32

490,229,353.13

37.35%

77

2.7348

1.897773

Totals

137

1,312,703,230.46

100.00%

75

3.1269

2.901417

North Carolina

4

25,874,030.00

1.97%

75

3.7450

2.031474

Ohio

5

15,255,056.70

1.16%

28

3.5891

2.432664

Oklahoma

1

10,964,124.62

0.84%

82

3.1500

5.381100

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 34

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

2.5000% or less

3

157,000,000.00

11.96%

85

2.2966

2.894711

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

2.5001% to 2.7500%

8

262,000,000.00

19.96%

73

2.7228

3.318451

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

2.7501% to 3.0000%

13

214,613,122.77

16.35%

84

2.8833

2.468729

25 months to 36 months

70

1,058,002,727.02

80.60%

79

3.1152

2.822963

3.0001% to 3.2500%

29

199,659,609.08

15.21%

76

3.1286

3.336244

37 months to 48 months

15

254,700,503.44

19.40%

55

3.1754

3.227309

3.2501% to 3.5000%

3

42,126,892.09

3.21%

83

3.3884

2.750168

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

3.5001% to 3.7500%

14

188,784,363.78

14.38%

53

3.5846

2.398955

Totals

85

1,312,703,230.46

100.00%

75

3.1269

2.901417

3.7501% to 4.0000%

8

187,585,128.07

14.29%

73

3.8317

3.283883

4.0001% to 4.2500%

5

55,552,615.23

4.23%

85

4.0606

1.683631

4.2501% or greater

2

5,381,499.44

0.41%

85

4.3636

1.966447

Totals

85

1,312,703,230.46

100.00%

75

3.1269

2.901417

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 34

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

60 months or less

10

234,260,478.30

17.85%

31

3.2873

3.033326

Interest Only

46

1,019,264,000.00

77.65%

75

3.0531

2.838504

61 to 83 months

10

109,649,845.63

8.35%

82

3.2043

3.421953

360 months or less

33

255,406,678.80

19.46%

72

3.4496

3.127851

84 months or greater

62

936,976,102.11

71.38%

84

3.0851

2.784758

361 months or greater

3

6,215,747.24

0.47%

84

3.0902

0.482164

Totals

82

1,280,886,426.04

97.58%

75

3.1323

2.884765

Totals

82

1,280,886,426.04

97.58%

75

3.1323

2.884765

(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 14 of 34

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

6

113,399,934.03

8.64%

79

3.0226

4.268035

No outstanding loans in this group

12 months or less

64

1,158,646,000.19

88.26%

74

3.1406

2.846063

13 months or greater

15

40,657,296.24

3.10%

85

3.0269

0.667161

Totals

85

1,312,703,230.46

100.00%

75

3.1269

2.901417

(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 15 of 34

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

300802246

OF

Chicago

IL

Actual/360

2.719%

181,233.33

0.00

0.00

N/A

10/01/31

--

80,000,000.00

80,000,000.00

10/01/24

1A

300802247

Actual/360

2.719%

46,441.04

0.00

0.00

N/A

10/01/31

--

20,500,000.00

20,500,000.00

10/01/24

1B

300802249

Actual/360

2.719%

33,981.25

0.00

0.00

N/A

10/01/31

--

15,000,000.00

15,000,000.00

10/01/24

2

310959292

OF

The Woodlands

TX

Actual/360

3.827%

318,916.67

0.00

0.00

N/A

10/11/31

--

100,000,000.00

100,000,000.00

10/11/24

3

300802252

MF

New York

NY

Actual/360

2.320%

158,533.33

0.00

0.00

N/A

11/01/31

--

82,000,000.00

82,000,000.00

10/01/24

4

310957987

OF

New York

NY

Actual/360

2.725%

170,291.80

0.00

0.00

N/A

08/06/28

--

75,000,000.00

75,000,000.00

10/06/24

5

453012515

OF

New York

NY

Actual/360

2.837%

118,229.17

0.00

0.00

N/A

11/05/31

--

50,000,000.00

50,000,000.00

10/05/24

5A

453012518

Actual/360

2.837%

59,114.58

0.00

0.00

N/A

11/05/31

--

25,000,000.00

25,000,000.00

10/05/24

6

310958841

RT

New York

NY

Actual/360

2.271%

104,087.50

0.00

0.00

N/A

10/06/31

--

55,000,000.00

55,000,000.00

10/06/24

6A

310959682

Actual/360

2.271%

37,850.00

0.00

0.00

N/A

10/06/31

--

20,000,000.00

20,000,000.00

10/06/24

7

300802229

IN

Liverpool

NY

Actual/360

2.925%

138,937.50

0.00

0.00

N/A

10/01/31

--

57,000,000.00

57,000,000.00

10/01/24

8

310958702

Various Various

Various

Actual/360

3.516%

131,850.00

0.00

0.00

N/A

09/11/26

--

45,000,000.00

45,000,000.00

10/11/24

9

211003982

Various Various

Various

Actual/360

3.560%

131,868.33

0.00

0.00

N/A

11/01/26

--

44,450,000.00

44,450,000.00

10/01/24

10

325660010

OF

Houston

TX

Actual/360

3.860%

129,503.00

0.00

0.00

N/A

11/01/31

--

40,260,000.00

40,260,000.00

10/01/24

11

300802239

RT

West Des Moines

IA

Actual/360

3.677%

115,873.61

67,719.62

0.00

N/A

10/01/31

--

37,815,701.70

37,747,982.08

10/01/24

12

2063840

MF

New York

NY

Actual/360

2.880%

70,800.00

0.00

0.00

N/A

10/01/31

--

29,500,000.00

29,500,000.00

10/01/24

13

310959117

IN

Pomona Chino

CA

Actual/360

2.740%

66,216.67

0.00

0.00

N/A

11/11/31

--

29,000,000.00

29,000,000.00

10/11/24

14

310958954

OF

Auburn Hills

MI

Actual/360

3.218%

67,363.95

48,151.00

0.00

N/A

11/11/26

--

25,120,179.54

25,072,028.54

10/11/24

15

310954996

RT

Tempe

AZ

Actual/360

3.802%

40,416.25

22,503.36

0.00

N/A

09/01/26

--

12,756,312.63

12,733,809.27

10/01/24

15A

300802227

Actual/360

3.802%

34,428.66

19,169.53

0.00

N/A

09/01/26

--

10,866,488.33

10,847,318.80

10/01/24

16

300802265

RT

Chandler

AZ

Actual/360

4.020%

74,001.10

37,266.20

0.00

N/A

11/01/31

--

22,089,881.43

22,052,615.23

09/01/24

17

211002197

RT

Yucaipa

CA

Actual/360

2.730%

52,325.00

0.00

0.00

N/A

10/01/31

--

23,000,000.00

23,000,000.00

10/01/24

18

310957922

RT

Flowery Branch

GA

Actual/360

3.093%

58,380.38

0.00

0.00

N/A

09/11/31

--

22,650,000.00

22,650,000.00

10/11/24

19

211003608

MU

Brooklyn

NY

Actual/360

3.355%

58,712.50

0.00

0.00

N/A

11/01/31

--

21,000,000.00

21,000,000.00

10/01/24

20

610958097

MU

Claremont

CA

Actual/360

2.887%

43,305.00

0.00

0.00

N/A

10/11/31

--

18,000,000.00

18,000,000.00

10/11/24

21

310958257

IN

Allentown

NJ

Actual/360

3.100%

40,041.67

0.00

0.00

N/A

10/11/31

--

15,500,000.00

15,500,000.00

10/11/24

22

410955944

IN

San Diego

CA

Actual/360

4.144%

51,800.00

0.00

0.00

N/A

11/11/31

--

15,000,000.00

15,000,000.00

10/11/24

23

310957508

RT

Torrance

CA

Actual/360

3.162%

36,231.25

0.00

0.00

N/A

08/11/31

--

13,750,000.00

13,750,000.00

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 34

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

24

410957967

RT

San Marcos

CA

Actual/360

3.464%

36,652.25

20,193.04

0.00

N/A

08/11/31

--

12,697,085.13

12,676,892.09

10/11/24

25

211003182

RT

Vancouver

WA

Actual/360

3.150%

32,812.50

0.00

0.00

N/A

10/05/31

--

12,500,000.00

12,500,000.00

10/05/24

26

410958537

RT

Greenfield

WI

Actual/360

3.090%

31,598.10

21,711.08

0.00

N/A

10/11/31

--

12,271,104.91

12,249,393.83

10/11/24

27

310958220

RT

Hood River

OR

Actual/360

3.050%

31,110.00

0.00

0.00

N/A

08/11/31

--

12,240,000.00

12,240,000.00

10/11/24

28

325660028

OF

Austin

TX

Actual/360

2.680%

26,800.00

0.00

0.00

N/A

10/01/31

--

12,000,000.00

12,000,000.00

10/01/24

29

211003721

Various Peekskill

NY

Actual/360

3.810%

38,100.00

0.00

0.00

N/A

11/01/26

--

12,000,000.00

12,000,000.00

10/01/24

30

610954871

RT

Los Osos

CA

Actual/360

3.170%

31,700.00

0.00

0.00

N/A

08/11/31

--

12,000,000.00

12,000,000.00

10/11/24

31

600958172

RT

Oklahoma City

OK

Actual/360

3.150%

28,829.24

18,441.82

0.00

N/A

08/11/31

--

10,982,566.44

10,964,124.62

10/11/24

32

211003983

SS

Burlington

NC

Actual/360

4.010%

36,758.33

0.00

0.00

N/A

10/01/31

--

11,000,000.00

11,000,000.00

10/01/24

33

300802254

RT

Jasper

IN

Actual/360

3.554%

31,314.94

18,186.12

0.00

N/A

11/01/31

--

10,573,417.21

10,555,231.09

10/01/24

34

211003525

RT

Houston

TX

Actual/360

3.005%

24,257.93

19,195.07

0.00

N/A

11/01/31

--

9,687,026.80

9,667,831.73

10/01/24

35

310958942

OF

Los Angeles

CA

Actual/360

3.600%

29,100.00

0.00

0.00

N/A

10/11/31

--

9,700,000.00

9,700,000.00

10/11/24

36

410957936

RT

Idaho Falls

ID

Actual/360

3.358%

23,645.92

0.00

0.00

N/A

07/11/31

--

8,450,000.00

8,450,000.00

10/11/24

37

325660037

OF

Austin

TX

Actual/360

2.750%

17,187.50

0.00

0.00

N/A

10/01/31

--

7,500,000.00

7,500,000.00

10/01/24

38

211003652

RT

Rochester

MN

Actual/360

3.530%

20,576.96

0.00

0.00

N/A

10/01/31

--

6,995,000.00

6,995,000.00

10/01/24

39

2061873

SS

Vero Beach

FL

Actual/360

3.200%

17,333.33

0.00

0.00

N/A

10/01/31

--

6,500,000.00

6,500,000.00

10/01/24

40

410958470

SS

Holly Springs

NC

Actual/360

3.181%

17,230.42

0.00

0.00

N/A

09/11/31

--

6,500,000.00

6,500,000.00

10/11/24

41

470128030

MF

New York

NY

Actual/360

2.950%

14,990.72

12,238.57

0.00

N/A

10/01/31

--

6,097,918.74

6,085,680.17

10/01/24

42

470128750

MF

New York

NY

Actual/360

2.950%

14,750.00

0.00

0.00

N/A

11/01/31

--

6,000,000.00

6,000,000.00

10/01/24

43

211002947

RT

Inglewood

CA

Actual/360

3.010%

15,050.00

0.00

0.00

N/A

11/01/31

--

6,000,000.00

6,000,000.00

10/01/24

44

410958130

RT

Salem

VA

Actual/360

3.200%

15,866.67

0.00

0.00

N/A

08/11/31

--

5,950,000.00

5,950,000.00

10/11/24

45

600958959

SS

Farmington Hills

MI

Actual/360

3.630%

17,545.00

0.00

0.00

N/A

10/11/26

--

5,800,000.00

5,800,000.00

10/11/24

46

325660046

OF

Miami

FL

Actual/360

3.620%

17,225.17

0.00

0.00

N/A

11/01/31

--

5,710,000.00

5,710,000.00

10/01/24

47

325660047

MF

Miami Beach

FL

Actual/360

3.770%

16,650.83

0.00

0.00

N/A

11/01/31

--

5,300,000.00

5,300,000.00

10/01/24

48

310957889

OF

Los Angeles

CA

Actual/360

3.600%

15,900.00

0.00

0.00

N/A

10/11/31

--

5,300,000.00

5,300,000.00

10/11/24

49

470128500

MF

New York

NY

Actual/360

2.860%

11,916.67

0.00

0.00

N/A

10/01/31

--

5,000,000.00

5,000,000.00

10/01/24

50

211003644

IN

Jamaica

NY

Actual/360

3.710%

15,458.33

0.00

0.00

N/A

11/01/31

--

5,000,000.00

5,000,000.00

10/01/24

51

470128270

MF

Flushing

NY

Actual/360

2.790%

10,471.55

9,225.87

0.00

N/A

11/01/31

--

4,503,894.53

4,494,668.66

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 34

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

52

410958508

SS

Ceres

CA

Actual/360

3.560%

13,281.87

8,207.16

0.00

N/A

09/11/31

--

4,477,036.08

4,468,828.92

10/11/24

53

300802253

MF

Hartford

CT

Actual/360

3.594%

14,076.50

0.00

0.00

N/A

11/01/31

--

4,700,000.00

4,700,000.00

10/01/24

54

211003984

SS

Burlington

NC

Actual/360

4.060%

15,563.33

0.00

0.00

N/A

10/01/31

--

4,600,000.00

4,600,000.00

10/01/24

55

300802244

SS

Mukilteo

WA

Actual/360

2.980%

11,175.00

0.00

0.00

N/A

11/01/31

--

4,500,000.00

4,500,000.00

10/01/24

56

470128100

MF

New York

NY

Actual/360

2.850%

10,265.37

5,457.36

0.00

N/A

10/01/31

--

4,322,261.78

4,316,804.42

10/01/24

57

300802251

MH

Various

Various

Actual/360

3.905%

14,106.81

0.00

0.00

N/A

11/01/31

--

4,335,000.00

4,335,000.00

10/01/24

58

300802255

RT

Various

Various

Actual/360

4.285%

12,676.46

0.00

0.00

N/A

11/01/31

--

3,550,000.00

3,550,000.00

10/01/24

59

470128770

MF

New York

NY

Actual/360

3.120%

9,100.00

0.00

0.00

N/A

11/01/31

--

3,500,000.00

3,500,000.00

10/01/24

60

470128520

MF

Bronx

NY

Actual/360

2.990%

8,200.53

6,536.74

0.00

N/A

11/01/31

--

3,291,182.34

3,284,645.60

10/01/24

61

470128580

MF

Croton on Hudson

NY

Actual/360

3.010%

7,313.47

5,772.98

0.00

N/A

11/01/31

--

2,915,668.04

2,909,895.06

10/01/24

62

211003913

RT

Fort Worth

TX

Actual/360

4.130%

9,980.83

0.00

0.00

N/A

11/01/31

--

2,900,000.00

2,900,000.00

10/01/24

63

470127620

MF

Sunnyside

NY

Actual/360

3.070%

7,018.28

3,299.59

0.00

N/A

10/01/31

--

2,743,301.45

2,740,001.86

10/01/24

64

470127680

MF

Bronx

NY

Actual/360

3.250%

7,041.67

0.00

0.00

N/A

11/01/31

--

2,600,000.00

2,600,000.00

10/01/24

65

470129140

MF

New York

NY

Actual/360

3.100%

6,218.32

2,875.97

0.00

N/A

10/01/31

--

2,407,093.04

2,404,217.07

10/01/24

66

470127740

MF

Sunnyside

NY

Actual/360

3.140%

5,534.79

4,122.03

0.00

N/A

10/01/31

--

2,115,206.45

2,111,084.42

10/01/24

67

300802240

SS

Little Rock

AR

Actual/360

3.970%

6,977.27

0.00

0.00

N/A

10/01/31

--

2,109,000.00

2,109,000.00

10/01/24

68

470128330

MF

Staten Island

NY

Actual/360

3.030%

4,988.26

3,899.44

0.00

N/A

11/01/31

--

1,975,549.66

1,971,650.22

10/01/24

69

410958994

RT

Cookeville

TN

Actual/360

3.697%

5,826.37

3,375.90

0.00

N/A

10/11/28

--

1,891,167.85

1,887,791.95

10/11/24

70

300802242

MH

Various

IN

Actual/360

4.516%

6,902.10

2,539.94

0.00

N/A

10/01/31

--

1,834,039.38

1,831,499.44

10/01/24

71

470128300

MF

New York

NY

Actual/360

3.180%

4,494.41

3,270.32

0.00

N/A

11/01/31

--

1,696,001.94

1,692,731.62

10/01/24

72

470127050

MF

Forest Hills

NY

Actual/360

3.090%

4,354.96

3,321.56

0.00

N/A

10/01/31

--

1,691,248.19

1,687,926.63

10/01/24

73

410958993

RT

Arlington

TX

Actual/360

3.530%

4,330.84

2,711.68

0.00

N/A

09/11/28

--

1,472,241.42

1,469,529.74

10/11/24

74

470128860

MF

Kew Gardens

NY

Actual/360

3.000%

3,585.42

2,844.04

0.00

N/A

11/01/31

--

1,434,167.96

1,431,323.92

10/01/24

75

470128160

MF

Valley Stream

NY

Actual/360

3.140%

3,450.24

2,558.45

0.00

N/A

11/01/31

--

1,318,561.36

1,316,002.91

10/01/24

76

470128050

MF

Mount Vernon

NY

Actual/360

3.150%

3,399.77

2,509.11

0.00

N/A

11/01/31

--

1,295,151.34

1,292,642.23

10/01/24

77

470127920

MF

New York

NY

Actual/360

3.120%

2,789.29

1,276.08

0.00

N/A

10/01/31

--

1,072,804.39

1,071,528.31

10/01/24

78

470129070

MF

New York

NY

Actual/360

3.170%

2,488.78

1,819.50

0.00

N/A

11/01/31

--

942,125.00

940,305.50

10/01/24

79

470128880

MF

New York

NY

Actual/360

3.190%

2,505.00

1,814.20

0.00

N/A

11/01/31

--

942,321.58

940,507.38

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 34

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

80

470127960

MF

New York

NY

Actual/360

3.090%

2,419.42

1,845.31

0.00 N/A

10/01/31

--

939,582.46

937,737.15

10/01/24

Totals

3,421,631.26

384,058.64

0.00

1,313,087,289.10

1,312,703,230.46

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 19 of 34

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

47,249,676.47

8,919,258.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

24,359,254.80

12,916,507.79

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

2,138,179.84

17,815.57

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

59,413,388.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

(6,911,633.38)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

6

9,906,539.44

5,044,295.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7

8,351,250.49

4,190,395.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

6,496,468.56

2,949,885.62

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

4,728,331.93

2,365,593.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

4,512,437.24

2,230,736.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

5,020,645.08

2,700,713.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,558,041.93

752,213.37

02/01/24

04/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

4,373,547.27

1,823,784.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

5,124,379.36

2,492,793.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

29,179,848.01

7,037,861.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

--

--

--

0.00

0.00

110,623.01

110,623.01

0.00

0.00

17

3,152,617.63

1,506,576.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

2,616,930.00

1,271,705.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,680,119.98

828,530.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

3,154,952.28

1,621,173.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,446,704.19

739,939.06

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,304,505.81

575,857.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,892,996.38

964,192.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 34

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

24

0.00

363,298.66

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

2,244,848.90

1,191,080.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,816,855.20

922,728.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,389,591.55

660,026.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,702,556.78

1,004,555.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,337,329.69

337,331.43

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

0.00

658,986.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

925,683.00

481,795.11

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

823,144.64

407,839.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,345,825.90

623,988.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,570,647.96

928,654.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

885,471.28

447,328.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,150,486.52

524,460.41

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,229,808.03

686,474.01

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

592,500.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

39

777,149.47

379,916.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

477,671.25

235,450.66

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

482,105.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

42

(60,231.00)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

43

782,821.31

410,473.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

637,182.38

312,632.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

660,167.00

302,854.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

706,957.82

348,205.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

501,975.11

242,420.06

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

460,664.53

234,774.73

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

(157,420.00)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

319,916.00

160,552.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

309,254.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 34

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

52

451,336.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

53

0.00

181,705.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

419,327.37

162,754.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

654,940.09

483,360.22

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

200,947.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

57

577,979.46

306,745.05

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

307,105.88

76,776.47

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

59

354,984.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

60

143,147.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

61

330,446.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

62

282,775.39

70,693.60

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

63

3,519.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

64

181,246.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

65

29,826.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

66

120,794.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

67

501,682.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

68

95,746.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

69

243,407.00

60,862.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

70

175,272.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

71

86,115.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

72

(16,790.71)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

73

215,593.77

53,898.44

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

74

63,125.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

75

84,535.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

76

58,142.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

77

108,489.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

78

(202,036.26)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

79

94,460.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 34

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

80

50,411.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

250,278,669.52

74,212,452.15

0.00

0.00

110,623.01

110,623.01

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 34

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 34

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.126861%

3.101960%

75

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.126949%

3.102039%

76

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127032%

3.106325%

77

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127109%

3.106399%

78

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127191%

3.107030%

79

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127267%

3.107103%

80

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127349%

3.107181%

81

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127424%

3.107254%

82

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127510%

3.107337%

83

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127586%

3.107410%

84

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127661%

3.107482%

85

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.127740%

3.107558%

86

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

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 34

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

16

300802265

09/01/24

0

B

110,623.01

110,623.01

0.00

22,089,881.43

09/12/24

13

Totals

110,623.01

110,623.01

0.00

22,089,881.43

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 26 of 34

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

74,381,128

74,381,128

0

0

25 - 36 Months

81,522,029

81,522,029

0

0

37 - 48 Months

78,357,322

78,357,322

0

0

49 - 60 Months

0

0

0

0

> 60 Months

1,078,442,752

1,078,442,752

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,312,703,230

1,312,703,230

0

0

0

0

Sep-24

1,313,087,289

1,313,087,289

0

0

0

0

Aug-24

1,313,449,627

1,313,449,627

0

0

0

0

Jul-24

1,313,774,653

1,313,774,653

0

0

0

0

Jun-24

1,314,117,229

1,314,117,229

0

0

0

0

May-24

1,314,440,284

1,314,440,284

0

0

0

0

Apr-24

1,314,780,958

1,314,780,958

0

0

0

0

Mar-24

1,315,102,053

1,315,102,053

0

0

0

0

Feb-24

1,315,459,473

1,315,459,473

0

0

0

0

Jan-24

1,315,778,563

1,315,778,563

0

0

0

0

Dec-23

1,316,096,712

1,316,096,712

0

0

0

0

Nov-23

1,316,432,651

1,316,432,651

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 34

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

16

300802265

22,052,615.23

22,089,881.43

31,500,000.00

06/23/21

2,103,662.00

1.46000

--

11/01/31

324

62

211003913

2,900,000.00

2,900,000.00

6,050,000.00

09/14/21

70,127.60

2.31630

03/31/24

11/01/31

I/O

Totals

24,952,615.23

24,989,881.43

37,550,000.00

2,173,789.60

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 34

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

16

300802265

RT

AZ

09/12/24

13

The loan transferred to Special Servicing effective 9/12/2024 for an Event of Default, borrower's failure to enter into cash management following a trigger event. Cash management has been triggered due to an anchor tenant lease expiration

event, under whi The tenant has until 5/4/2025 to exercise a 5-year option in advance of its 10/31/2024 lease expiration. The collateral property is a 124,822 SF retail property located in Chandler, AZ built in 2005. A site inspection will occur in

October 2024. Occupan

62

211003913

RT

TX

07/03/24

13

The loan transferred to special servicing on 7/3/2024 due to non-monetary monetary default. The Borrower has not been compliant with numerous requests by the master servicer (Wells Fargo) to implement hard cash management due to the

credit downgrade of the tenant (Walgreens). On or about December 11, 2023, Walgreens was downgraded by Moody's to Ba2 (junk). The downgrade caused the credit rating to fall below the Minimum Ratings of at least BBB- and as such, a

Trigger Event commenced. The Special Servicer is continuing to push the Borrower to comply with the Trigger Event and the loan's cash management provisions.

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 29 of 34

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

No modified loans this period

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 34

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 31 of 34

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 32 of 34

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)

16

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

62

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

7,000.00

0.00

0.00

0.00

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

7,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 33 of 34

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 34 of 34