UBS Commercial Mortgage Trust 2017-C4

10/29/2024 | Press release | Distributed by Public on 10/29/2024 12:33

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

UBS Commercial Mortgage Trust 2017-C4

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2017-C4

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

UBS Commercial Mortgage Securitization Corp.

Certificate Factor Detail

4

General Information

(212) 713-2000

Certificate Interest Reconciliation Detail

5

1285 Avenue of the Americas | New York, NY 10019 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

6

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

7

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

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Rialto Capital Advisors, LLC

Current Mortgage Loan and Property Stratification

9-13

General

(305) 229-6465

Mortgage Loan Detail (Part 1)

14-15

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

Mortgage Loan Detail (Part 2)

16-17

Special Servicer

Situs Holdings, LLC

Principal Prepayment Detail

18

Stacey Ciarlanti

[email protected]

Historical Detail

19

2 Embarcadero Center 8th Floor | San Francisco, CA 94111 | United States

Delinquency Loan Detail

20

Operating Advisor & Asset

Pentalpha Surveillance LLC

Representations Reviewer

Collateral Stratification and Historical Detail

21

Attention: UBS 2017-C4 Transaction Manager

[email protected]

Specially Serviced Loan Detail - Part 1

22

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

Specially Serviced Loan Detail - Part 2

23

Certificate Administrator

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

Bank, N.A.

Modified Loan Detail

24

Corporate Trust Services (CMBS)

[email protected];

Historical Liquidated Loan Detail

25

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

26

Trustee

Wilmington Trust, National Association

Interest Shortfall Detail - Collateral Level

27

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Supplemental Notes

28

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

90276RBA5

2.129000%

29,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276RBB3

3.147000%

59,394,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90276RBC1

3.366000%

40,741,000.00

23,645,731.68

769,699.32

66,326.28

0.00

0.00

836,025.60

22,876,032.36

35.39%

30.00%

A-3

90276RBD9

3.301000%

198,022,000.00

180,403,470.50

0.00

496,259.88

0.00

0.00

496,259.88

180,403,470.50

35.39%

30.00%

A-4

90276RBE7

3.563000%

244,980,000.00

244,980,000.00

0.00

727,386.45

0.00

0.00

727,386.45

244,980,000.00

35.39%

30.00%

A-S

90276RBH0

3.836000%

85,926,000.00

85,926,000.00

0.00

274,676.78

0.00

0.00

274,676.78

85,926,000.00

23.00%

19.50%

B

90276RBJ6

4.239000%

31,711,000.00

31,711,000.00

0.00

112,019.11

0.00

0.00

112,019.11

31,711,000.00

18.43%

15.63%

C

90276RBK3

4.533154%

31,710,000.00

31,710,000.00

0.00

119,788.60

0.00

0.00

119,788.60

31,710,000.00

13.86%

11.75%

D

90276RAL2

2.900000%

37,848,000.00

37,848,000.00

0.00

91,466.00

0.00

0.00

91,466.00

37,848,000.00

8.40%

7.13%

E

90276RAN8

3.330000%

16,367,000.00

16,367,000.00

0.00

45,418.43

0.00

0.00

45,418.43

16,367,000.00

6.04%

5.13%

F

90276RAQ1

3.330000%

8,184,000.00

8,184,000.00

0.00

22,710.60

0.00

0.00

22,710.60

8,184,000.00

4.86%

4.13%

G*

90276RAS7

3.330000%

20,458,000.00

20,458,000.00

0.00

14,401.42

0.00

0.00

14,401.42

20,458,000.00

1.92%

1.63%

NR

90276RAU2

3.330000%

13,298,557.00

13,287,269.11

0.00

0.00

0.00

0.00

0.00

13,287,269.11

0.00%

0.00%

Z

90276RAX6

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90276RAY4

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

818,339,557.02

694,520,471.29

769,699.32

1,970,453.55

0.00

0.00

2,740,152.87

693,750,771.97

X-A

90276RBF4

1.085790%

572,837,000.00

449,029,202.18

0.00

406,292.90

0.00

0.00

406,292.90

448,259,502.86

X-B

90276RBG2

0.463562%

149,347,000.00

149,347,000.00

0.00

57,693.00

0.00

0.00

57,693.00

149,347,000.00

X-D

90276RAA6

1.633154%

37,848,000.00

37,848,000.00

0.00

51,509.68

0.00

0.00

51,509.68

37,848,000.00

X-E

90276RAC2

1.203154%

16,367,000.00

16,367,000.00

0.00

16,410.02

0.00

0.00

16,410.02

16,367,000.00

X-F

90276RAE8

1.203154%

8,184,000.00

8,184,000.00

0.00

8,205.51

0.00

0.00

8,205.51

8,184,000.00

X-G

90276RAG3

1.203154%

20,458,000.00

20,458,000.00

0.00

20,511.77

0.00

0.00

20,511.77

20,458,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 28

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution

Ending Balance Support¹

Support¹

X-NR

90276RAJ7

1.203154%

13,298,557.00

13,287,269.11

0.00

13,322.19

0.00

0.00

13,322.19

13,287,269.11

Notional SubTotal

818,339,557.00

694,520,471.29

0.00

573,945.07

0.00

0.00

573,945.07

693,750,771.97

Deal Distribution Total

769,699.32

2,544,398.62

0.00

0.00

3,314,097.94

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 28

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

90276RBA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276RBB3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90276RBC1

580.39153874

18.89249945

1.62799833

0.00000000

0.00000000

0.00000000

0.00000000

20.52049778

561.49903930

A-3

90276RBD9

911.02741362

0.00000000

2.50608458

0.00000000

0.00000000

0.00000000

0.00000000

2.50608458

911.02741362

A-4

90276RBE7

1,000.00000000

0.00000000

2.96916667

0.00000000

0.00000000

0.00000000

0.00000000

2.96916667

1,000.00000000

A-S

90276RBH0

1,000.00000000

0.00000000

3.19666667

0.00000000

0.00000000

0.00000000

0.00000000

3.19666667

1,000.00000000

B

90276RBJ6

1,000.00000000

0.00000000

3.53250008

0.00000000

0.00000000

0.00000000

0.00000000

3.53250008

1,000.00000000

C

90276RBK3

1,000.00000000

0.00000000

3.77762851

0.00000000

0.00000000

0.00000000

0.00000000

3.77762851

1,000.00000000

D

90276RAL2

1,000.00000000

0.00000000

2.41666667

0.00000000

0.00000000

0.00000000

0.00000000

2.41666667

1,000.00000000

E

90276RAN8

1,000.00000000

0.00000000

2.77500031

0.00000000

0.00000000

0.00000000

0.00000000

2.77500031

1,000.00000000

F

90276RAQ1

1,000.00000000

0.00000000

2.77500000

0.00000000

0.00000000

0.00000000

0.00000000

2.77500000

1,000.00000000

G

90276RAS7

1,000.00000000

0.00000000

0.70395053

2.07104947

20.01929856

0.00000000

0.00000000

0.70395053

1,000.00000000

NR

90276RAU2

999.15119437

0.00000000

0.00000000

2.77264443

69.87407882

0.00000000

0.00000000

0.00000000

999.15119437

Z

90276RAX6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90276RAY4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

90276RBF4

783.86906254

0.00000000

0.70926442

0.00000000

0.00000000

0.00000000

0.00000000

0.70926442

782.52540052

X-B

90276RBG2

1,000.00000000

0.00000000

0.38630170

0.00000000

0.00000000

0.00000000

0.00000000

0.38630170

1,000.00000000

X-D

90276RAA6

1,000.00000000

0.00000000

1.36096174

0.00000000

0.00000000

0.00000000

0.00000000

1.36096174

1,000.00000000

X-E

90276RAC2

1,000.00000000

0.00000000

1.00262846

0.00000000

0.00000000

0.00000000

0.00000000

1.00262846

1,000.00000000

X-F

90276RAE8

1,000.00000000

0.00000000

1.00262830

0.00000000

0.00000000

0.00000000

0.00000000

1.00262830

1,000.00000000

X-G

90276RAG3

1,000.00000000

0.00000000

1.00262831

0.00000000

0.00000000

0.00000000

0.00000000

1.00262831

1,000.00000000

X-NR

90276RAJ7

999.15119437

0.00000000

1.00177711

0.00000000

0.00000000

0.00000000

0.00000000

1.00177711

999.15119437

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 28

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

66,326.28

0.00

66,326.28

0.00

0.00

0.00

66,326.28

0.00

A-3

09/01/24 - 09/30/24

30

0.00

496,259.88

0.00

496,259.88

0.00

0.00

0.00

496,259.88

0.00

A-4

09/01/24 - 09/30/24

30

0.00

727,386.45

0.00

727,386.45

0.00

0.00

0.00

727,386.45

0.00

X-A

09/01/24 - 09/30/24

30

0.00

406,292.90

0.00

406,292.90

0.00

0.00

0.00

406,292.90

0.00

X-B

09/01/24 - 09/30/24

30

0.00

57,693.00

0.00

57,693.00

0.00

0.00

0.00

57,693.00

0.00

X-D

09/01/24 - 09/30/24

30

0.00

51,509.68

0.00

51,509.68

0.00

0.00

0.00

51,509.68

0.00

X-E

09/01/24 - 09/30/24

30

0.00

16,410.02

0.00

16,410.02

0.00

0.00

0.00

16,410.02

0.00

X-F

09/01/24 - 09/30/24

30

0.00

8,205.51

0.00

8,205.51

0.00

0.00

0.00

8,205.51

0.00

X-G

09/01/24 - 09/30/24

30

0.00

20,511.77

0.00

20,511.77

0.00

0.00

0.00

20,511.77

0.00

X-NR

09/01/24 - 09/30/24

30

0.00

13,322.19

0.00

13,322.19

0.00

0.00

0.00

13,322.19

0.00

A-S

09/01/24 - 09/30/24

30

0.00

274,676.78

0.00

274,676.78

0.00

0.00

0.00

274,676.78

0.00

B

09/01/24 - 09/30/24

30

0.00

112,019.11

0.00

112,019.11

0.00

0.00

0.00

112,019.11

0.00

C

09/01/24 - 09/30/24

30

0.00

119,788.60

0.00

119,788.60

0.00

0.00

0.00

119,788.60

0.00

D

09/01/24 - 09/30/24

30

0.00

91,466.00

0.00

91,466.00

0.00

0.00

0.00

91,466.00

0.00

E

09/01/24 - 09/30/24

30

0.00

45,418.43

0.00

45,418.43

0.00

0.00

0.00

45,418.43

0.00

F

09/01/24 - 09/30/24

30

0.00

22,710.60

0.00

22,710.60

0.00

0.00

0.00

22,710.60

0.00

G

09/01/24 - 09/30/24

30

366,169.16

56,770.95

0.00

56,770.95

42,369.53

0.00

0.00

14,401.42

409,554.81

NR

09/01/24 - 09/30/24

30

889,882.82

36,872.17

0.00

36,872.17

36,872.17

0.00

0.00

0.00

929,224.42

Totals

1,256,051.98

2,623,640.32

0.00

2,623,640.32

79,241.70

0.00

0.00

2,544,398.62

1,338,779.23

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 28

Additional Information

Total Available Distribution Amount (1)

3,314,097.94

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 28

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,633,719.50

Master Servicing Fee

3,857.57

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,484.83

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

289.38

ARD Interest

0.00

Operating Advisor Fee

983.90

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

173.63

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,633,719.50

Total Fees

10,079.31

Principal

Expenses/Reimbursements

Scheduled Principal

769,699.32

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

53,316.20

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

22,250.00

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)

3,675.50

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

769,699.32

Total Expenses/Reimbursements

79,241.70

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,544,398.62

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

769,699.32

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

3,314,097.94

Total Funds Collected

3,403,418.82

Total Funds Distributed

3,403,418.95

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 28

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

694,520,471.29

694,520,471.29

Beginning Certificate Balance

694,520,471.29

(-) Scheduled Principal Collections

769,699.32

769,699.32

(-) Principal Distributions

769,699.32

(-) 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

693,750,771.97

693,750,771.97

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

694,891,829.11

694,891,829.11

Ending Certificate Balance

693,750,771.97

Ending Actual Collateral Balance

694,108,704.14

694,108,704.14

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.53%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 28

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

48,812,094.24

7.04%

34

4.5735

NAP

Defeased

4

48,812,094.24

7.04%

34

4.5735

NAP

5,000,000 or less

7

23,194,303.00

3.34%

32

4.5093

1.995525

1.40 or less

11

131,859,176.92

19.01%

29

4.7073

0.503963

5,000,001 to 10,000,000

12

81,555,918.22

11.76%

34

4.5381

1.921028

1.41 to 1.50

2

17,714,187.76

2.55%

35

4.8989

1.477187

10,000,001 to 15,000,000

10

126,933,368.18

18.30%

30

4.6501

1.675800

1.51 to 1.60

2

41,301,990.26

5.95%

34

4.6443

1.546482

15,000,001 to 20,000,000

7

117,440,883.11

16.93%

35

4.7565

1.257062

1.61 to 1.70

5

59,470,607.31

8.57%

36

5.0096

1.666269

20,000,001 to 25,000,000

5

117,061,776.31

16.87%

35

4.5068

2.452424

1.71 to 1.80

5

60,513,322.13

8.72%

35

4.3231

1.742137

25,000,001 to 30,000,000

2

52,052,717.94

7.50%

34

4.2673

1.803059

1.81 to 1.90

3

53,324,952.52

7.69%

34

4.6988

1.859915

30,000,001 to 35,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.91 to 2.00

1

48,250,000.00

6.95%

34

4.7400

1.923300

35,000,001 to 40,000,000

1

35,301,990.26

5.09%

34

4.8100

1.538100

2.01 to 2.25

4

30,533,103.69

4.40%

35

4.6081

2.055298

40,000,001 or greater

2

91,397,720.71

13.17%

34

4.2734

2.918838

2.26 to 2.50

2

24,286,026.54

3.50%

35

4.5968

2.410823

Totals

50

693,750,771.97

100.00%

33

4.5504

1.923206

2.51 or greater

11

177,685,310.60

25.61%

34

4.1827

3.326230

Totals

50

693,750,771.97

100.00%

33

4.5504

1.923206

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 28

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

17

48,812,094.24

7.04%

34

4.5735

NAP

Defeased

17

48,812,094.24

7.04%

34

4.5735

NAP

California

8

100,604,417.70

14.50%

34

4.5536

1.691583

Industrial

14

31,928,591.48

4.60%

34

4.5796

2.615540

Florida

6

54,566,721.68

7.87%

35

4.8746

1.740944

Lodging

10

148,205,104.04

21.36%

30

4.7081

1.195861

Georgia

1

7,000,000.00

1.01%

35

4.0820

2.748200

Mixed Use

1

48,250,000.00

6.95%

34

4.7400

1.923300

Hawaii

1

14,116,408.68

2.03%

35

4.6500

3.449600

Multi-Family

8

51,642,919.27

7.44%

35

4.7332

1.861465

Illinois

6

67,329,038.24

9.71%

26

4.6468

0.190580

Office

13

193,677,189.29

27.92%

35

4.2310

2.118554

Kentucky

1

6,062,254.63

0.87%

31

6.0720

1.228400

Other

1

15,200,000.00

2.19%

36

5.3100

1.701400

Maryland

3

5,888,200.99

0.85%

35

4.4900

2.025100

Retail

18

156,034,873.66

22.49%

35

4.5910

2.431911

Michigan

12

13,481,582.26

1.94%

35

4.5300

2.827900

Totals

82

693,750,771.97

100.00%

33

4.5504

1.923206

Missouri

1

15,957,998.63

2.30%

35

4.6100

1.273700

Nevada

1

3,489,866.67

0.50%

32

4.9600

1.725800

New Jersey

2

18,447,009.22

2.66%

33

4.6159

2.460342

New Mexico

1

13,250,000.00

1.91%

35

4.3600

2.363200

New York

6

128,188,854.22

18.48%

34

4.0222

2.809895

Ohio

1

15,089,829.29

2.18%

35

4.4500

1.746500

Pennsylvania

6

41,942,623.65

6.05%

34

4.9499

1.659565

South Carolina

1

4,871,833.02

0.70%

31

5.0000

1.112300

Texas

5

74,704,475.29

10.77%

34

4.7365

1.698938

Utah

2

34,947,563.57

5.04%

34

4.5862

3.058875

Washington

1

25,000,000.00

3.60%

36

4.6200

2.537300

Totals

82

693,750,771.97

100.00%

33

4.5504

1.923206

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 28

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

48,812,094.24

7.04%

34

4.5735

NAP

Defeased

4

48,812,094.24

7.04%

34

4.5735

NAP

3.5000% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.5001% to 4.0000%

6

86,000,000.00

12.40%

33

3.7165

3.490068

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.0001% to 4.5000%

13

162,141,881.33

23.37%

31

4.3213

1.316704

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.5001% to 5.0000%

23

350,013,135.44

50.45%

35

4.7581

1.912718

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.0001% or greater

4

46,783,660.96

6.74%

35

5.3001

1.756995

49 months or greater

46

644,938,677.73

92.96%

33

4.5487

1.961913

Totals

50

693,750,771.97

100.00%

33

4.5504

1.923206

Totals

50

693,750,771.97

100.00%

33

4.5504

1.923206

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 28

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

48,812,094.24

7.04%

34

4.5735

NAP

Defeased

4

48,812,094.24

7.04%

34

4.5735

NAP

60 months or less

46

644,938,677.73

92.96%

33

4.5487

1.961913

Interest Only

15

259,000,000.00

37.33%

32

4.3258

2.319038

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

31

385,938,677.73

55.63%

34

4.6983

1.722250

Totals

50

693,750,771.97

100.00%

33

4.5504

1.923206

300 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

50

693,750,771.97

100.00%

33

4.5504

1.923206

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 28

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

48,812,094.24

7.04%

34

4.5735

NAP

No outstanding loans in this group

Underwriter's Information

5

59,866,365.91

8.63%

33

4.1905

2.339222

12 months or less

38

548,202,931.34

79.02%

33

4.5800

2.039318

13 months to 24 months

3

36,869,380.48

5.31%

35

4.6657

0.198350

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

50

693,750,771.97

100.00%

33

4.5504

1.923206

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 28

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

453011579

OF

New York

NY

Actual/360

3.752%

134,892.13

0.00

0.00

N/A

08/09/27

--

43,147,720.71

43,147,720.71

10/09/24

1A

303161175

OF

New York

NY

Actual/360

3.752%

21,422.19

0.00

0.00

N/A

08/09/27

--

6,852,279.29

6,852,279.29

10/09/24

2

300571742

MU

Dallas

TX

Actual/360

4.740%

190,587.50

0.00

0.00

N/A

08/06/27

--

48,250,000.00

48,250,000.00

10/06/24

4

308901004

RT

South Jordan

UT

Actual/360

4.586%

83,646.69

44,308.30

0.00

N/A

08/06/27

--

21,886,535.25

21,842,226.95

10/06/24

4A

308901104

RT

South Jordan

UT

Actual/360

4.586%

50,188.02

26,584.97

0.00

N/A

08/06/27

--

13,131,921.59

13,105,336.62

10/06/24

5

303161159

LO

Brea

CA

Actual/360

4.810%

141,744.80

60,536.67

0.00

N/A

08/01/27

--

35,362,526.93

35,301,990.26

10/01/24

6

307771017

OF

New York

NY

Actual/360

3.669%

18,347.00

0.00

0.00

N/A

06/01/27

--

6,000,000.00

6,000,000.00

10/01/24

6A

308901006

OF

New York

NY

Actual/360

3.669%

76,445.83

0.00

0.00

N/A

06/01/27

--

25,000,000.00

25,000,000.00

10/01/24

7

300571727

LO

Irvine

CA

Actual/360

4.380%

97,120.91

55,750.64

0.00

N/A

07/06/27

--

26,608,468.58

26,552,717.94

10/06/24

8

308901008

MF

East Orange

NJ

Actual/360

4.510%

106,171.72

47,534.02

0.00

N/A

08/01/27

--

28,249,682.13

28,202,148.11

10/01/24

9

308901009

MF

Philadelphia

PA

Actual/360

5.000%

58,333.33

0.00

0.00

N/A

09/06/27

--

14,000,000.00

14,000,000.00

10/06/24

9A

308901109

MF

Philadelphia

PA

Actual/360

5.000%

58,333.33

0.00

0.00

N/A

09/06/27

--

14,000,000.00

14,000,000.00

10/06/24

10

28001132

OF

New York

NY

Actual/360

4.150%

88,187.50

0.00

0.00

N/A

09/06/27

--

25,500,000.00

25,500,000.00

10/06/24

11

28001135

LO

Orlando

FL

Actual/360

4.748%

93,258.26

39,209.55

0.00

N/A

09/06/27

--

23,569,904.69

23,530,695.14

10/06/24

12

308901012

RT

Puyallup

WA

Actual/360

4.620%

96,250.00

0.00

0.00

N/A

10/06/27

--

25,000,000.00

25,000,000.00

10/06/24

13

303161178

OF

New York

NY

Actual/360

5.000%

90,540.98

40,980.32

0.00

N/A

10/01/27

--

21,729,834.54

21,688,854.22

10/01/24

14

303161179

OF

Rolling Meadows

IL

Actual/360

4.450%

74,013.09

40,734.04

0.00

N/A

10/01/27

--

19,958,585.44

19,917,851.40

04/01/24

15

28001059

OF

Jacksonville

FL

Actual/360

5.020%

83,666.67

0.00

0.00

09/06/27

10/06/31

--

20,000,000.00

20,000,000.00

10/06/24

16

28001111

IN

Hamilton Township

NJ

Actual/360

4.595%

62,323.58

30,923.32

0.00

N/A

07/06/27

--

16,276,016.03

16,245,092.71

10/06/24

17

308901017

LO

St Louis

MO

Actual/360

4.610%

61,416.68

28,990.93

0.00

N/A

09/01/27

--

15,986,989.56

15,957,998.63

10/01/24

18

300571755

RT

San Antonio

TX

Actual/360

4.890%

61,350.90

25,323.57

0.00

N/A

09/06/27

--

15,055,434.65

15,030,111.08

09/06/24

19

28201137

RT

Macedonia

OH

Actual/360

4.450%

56,052.86

25,549.58

0.00

N/A

09/06/27

--

15,115,378.87

15,089,829.29

10/06/24

20

300571758

98

Chicago

IL

Actual/360

5.310%

67,260.00

0.00

0.00

N/A

10/06/27

--

15,200,000.00

15,200,000.00

10/06/24

21

308901021

RT

Kailua Kona

HI

Actual/360

4.650%

54,790.80

23,152.86

0.00

N/A

09/06/27

--

14,139,561.54

14,116,408.68

10/06/24

22

308901022

IN

Troy

MI

Actual/360

4.530%

50,983.63

24,015.61

0.00

N/A

09/01/27

--

13,505,597.87

13,481,582.26

10/01/24

23

308901023

LO

Berkeley

CA

Actual/360

4.820%

51,301.27

21,006.53

0.00

N/A

09/06/27

--

12,772,101.35

12,751,094.82

10/06/24

25

308901025

MF

Santa Fe

NM

Actual/360

4.360%

48,141.67

0.00

0.00

N/A

09/01/27

--

13,250,000.00

13,250,000.00

10/01/24

27

308901027

MF

Various

Various

Actual/360

4.490%

38,966.38

21,258.49

0.00

N/A

09/01/27

--

10,414,177.75

10,392,919.26

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 28

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

28

308901028

RT

Sarasota

FL

Actual/360

4.881%

44,951.76

15,419.50

0.00

N/A

08/06/27

--

11,051,446.04

11,036,026.54

08/06/24

29

308901029

LO

Chicago

IL

Actual/360

4.044%

36,396.90

0.00

0.00

N/A

08/05/22

--

10,800,000.00

10,800,000.00

10/05/24

30

308901030

OF

Chicago

IL

Actual/360

4.180%

30,443.77

16,389.88

0.00

N/A

09/01/27

--

8,739,839.60

8,723,449.72

08/01/24

31

28001140

RT

Cypress

CA

Actual/360

4.376%

28,362.85

14,081.41

0.00

N/A

10/06/27

--

7,777,746.24

7,763,664.83

10/06/24

32

308901032

Various McAllen

TX

Actual/360

4.521%

29,096.96

13,314.52

0.00

N/A

09/06/27

--

7,723,490.97

7,710,176.45

10/06/24

33

308901033

MF

Various

FL

Actual/360

4.950%

30,894.78

11,806.82

0.00

N/A

07/01/27

--

7,489,643.47

7,477,836.65

10/01/24

34

28001129

RT

Indian Trail

NC

Actual/360

4.374%

26,054.50

13,883.60

0.00

N/A

09/06/27

--

7,148,010.81

7,134,127.21

10/06/24

35

300571728

LO

Costa Mesa

CA

Actual/360

4.380%

25,073.70

14,393.14

0.00

N/A

07/06/27

--

6,869,506.41

6,855,113.27

10/06/24

36

308901036

RT

East Saint Louis

IL

Actual/360

5.000%

28,270.96

12,795.89

0.00

N/A

10/06/27

--

6,785,030.47

6,772,234.58

10/06/24

38

308901038

OF

Laguna Hills

CA

Actual/360

4.430%

23,600.53

13,084.49

0.00

N/A

10/01/27

--

6,392,921.07

6,379,836.58

10/01/24

39

300571752

IN

Grand Blanc

MI

Actual/360

4.640%

23,260.31

17,615.82

0.00

N/A

09/06/27

03/06/27

6,015,598.09

5,997,982.27

10/06/24

40

28001130

RT

Lithia Springs

GA

Actual/360

4.082%

23,811.67

0.00

0.00

N/A

09/06/27

--

7,000,000.00

7,000,000.00

10/06/24

41

308901041

LO

Erlanger

KY

Actual/360

6.072%

30,725.90

10,056.75

0.00

N/A

05/05/27

--

6,072,311.38

6,062,254.63

10/05/24

42

308901042

OF

Chicago

IL

Actual/360

4.990%

24,639.43

9,812.10

0.00

N/A

09/05/27

--

5,925,314.64

5,915,502.54

06/05/24

43

300571734

LO

Chambersburg

PA

Actual/360

5.440%

25,075.23

9,894.65

0.00

N/A

08/06/27

--

5,531,300.98

5,521,406.33

10/06/24

44

308901044

LO

Duncan

SC

Actual/360

5.000%

20,358.19

14,132.62

0.00

N/A

05/01/27

--

4,885,965.64

4,871,833.02

10/01/24

45

308901045

RT

Torrance

CA

Actual/360

3.658%

12,469.79

0.00

0.00

N/A

06/01/27

--

4,091,250.00

4,091,250.00

10/01/24

45A

308901145

RT

Torrance

CA

Actual/360

3.658%

2,769.79

0.00

0.00

N/A

06/01/27

--

908,750.00

908,750.00

10/01/24

47

308901047

RT

Ephrata

PA

Actual/360

4.430%

14,489.79

8,501.17

0.00

N/A

12/01/26

--

3,925,000.21

3,916,499.04

10/01/24

48

28001125

OF

Houston

TX

Actual/360

4.518%

14,012.41

7,567.19

0.00

N/A

09/06/27

--

3,721,754.95

3,714,187.76

10/06/24

49

308901049

RT

Las Vegas

NV

Actual/360

4.960%

14,452.84

6,788.75

0.00

N/A

06/01/27

--

3,496,655.42

3,489,866.67

10/01/24

50

308901050

IN

Howell

NJ

Actual/360

4.770%

8,769.72

4,301.62

0.00

N/A

10/01/27

--

2,206,218.13

2,201,916.51

10/01/24

Totals

2,633,719.50

769,699.32

0.00

694,520,471.29

693,750,771.97

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 28

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

67,183,800.03

28,220,186.22

01/01/24

06/30/24

--

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

2

3,960,604.00

2,277,181.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

6,537,985.00

3,334,846.00

01/01/24

06/30/24

--

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

4,795,781.40

4,478,612.40

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

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

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7

3,710,862.65

3,817,575.70

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

9

1,885,560.27

1,074,724.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

10

5,306,270.00

2,938,163.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,686,775.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

12

5,625,507.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

13

2,574,027.72

1,349,622.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,253,028.00

(507,225.00)

01/01/23

06/30/23

01/12/24

14,393,574.96

639,756.38

61,168.97

277,542.05

0.00

0.00

15

2,914,694.24

728,673.31

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,819,792.11

1,497,211.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,630,273.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,149,800.44

0.00

--

--

--

0.00

0.00

86,611.74

86,611.74

0.00

0.00

19

4,104,993.76

1,948,971.76

01/01/24

06/30/24

10/11/24

0.00

0.00

0.00

0.00

0.00

0.00

20

1,428,374.65

714,543.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

2,665,180.00

1,652,364.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

2,461,299.36

1,368,807.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

2,601,487.00

1,225,184.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,346,252.15

1,441,898.48

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,520,245.73

745,547.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 28

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

28

1,053,425.54

1,840,983.00

10/01/22

09/30/23

--

0.00

0.00

60,226.21

120,648.83

55,718.08

0.00

29

12,341,628.97

(981,447.78)

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,139,806.12

263,796.53

01/01/24

03/31/24

--

0.00

0.00

46,718.94

93,593.18

0.00

0.00

31

723,547.72

279,336.93

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,086,960.00

238,730.78

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

35

1,086,052.28

1,073,398.26

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,168,130.60

510,344.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

624,354.00

403,026.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

40

972,999.00

446,655.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

789,926.45

691,822.40

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

(244.56)

0.00

--

--

--

0.00

0.00

34,373.76

137,705.49

497,358.65

0.00

43

691,526.35

953,138.43

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

594,699.15

557,079.34

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

59,104,531.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

47

532,178.22

211,418.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

412,934.98

213,311.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

413,272.80

232,392.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

343,795.20

146,011.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

4,017.76

0.00

Totals

290,389,885.58

101,172,643.35

14,393,574.96

639,756.38

289,099.62

716,101.29

557,094.49

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 28

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 28

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

2

19,759,476.26

0

0.00

2

25,833,353.94

0

0.00

2

30,717,851.40

0

0.00

0

0.00

0

0.00

4.550449%

4.510441%

33

09/17/24

0

0.00

3

25,716,600.28

1

19,958,585.44

0

0.00

2

30,758,585.44

0

0.00

0

0.00

0

0.00

4.550569%

4.510552%

34

08/16/24

2

21,012,882.53

1

11,065,308.88

1

19,996,706.30

0

0.00

2

30,796,706.30

0

0.00

0

0.00

0

0.00

4.550678%

4.510653%

35

07/17/24

1

15,101,699.31

2

17,022,294.66

1

20,034,681.64

0

0.00

2

30,834,681.64

0

0.00

0

0.00

0

0.00

4.550786%

4.510753%

36

06/17/24

1

15,126,732.35

2

17,047,237.10

1

20,074,984.04

0

0.00

2

30,874,984.04

0

0.00

0

0.00

0

0.00

4.550903%

4.510862%

37

05/17/24

1

5,961,712.82

1

11,108,041.89

1

20,112,660.57

0

0.00

2

30,912,660.57

0

0.00

0

0.00

0

0.00

4.551010%

4.510961%

38

04/17/24

1

11,123,169.66

1

5,971,333.55

1

20,152,674.86

0

0.00

1

10,800,000.00

0

0.00

0

0.00

0

0.00

4.551126%

4.511069%

39

03/15/24

2

17,116,821.28

0

0.00

1

20,190,054.82

0

0.00

1

10,800,000.00

0

0.00

0

0.00

0

0.00

4.551230%

4.516603%

40

02/16/24

0

0.00

0

0.00

1

20,232,274.86

0

0.00

1

10,800,000.00

0

0.00

0

0.00

0

0.00

4.551355%

4.516722%

41

01/18/24

0

0.00

0

0.00

1

20,269,350.96

0

0.00

1

10,800,000.00

0

0.00

0

0.00

0

0.00

4.551459%

4.520807%

42

12/15/23

0

0.00

0

0.00

1

20,306,285.53

0

0.00

1

10,800,000.00

0

0.00

0

0.00

0

0.00

4.551562%

4.520906%

43

11/17/23

1

6,017,200.56

0

0.00

1

20,345,584.45

0

0.00

1

10,800,000.00

0

0.00

0

0.00

0

0.00

4.551674%

4.521014%

44

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

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 28

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

14

303161179

04/01/24

5

6

61,168.97

277,542.05

0.00

20,152,674.86

12/23/22

7

05/09/24

18

300571755

09/06/24

0

B

86,611.74

86,611.74

450.00

15,055,434.65

03/20/24

13

28

308901028

08/06/24

1

1

60,226.21

120,648.83

58,895.08

11,065,308.88

01/19/24

13

30

308901030

08/01/24

1

1

46,718.94

93,593.18

0.00

8,755,159.54

42

308901042

06/05/24

3

3

34,373.76

137,705.49

531,713.45

5,952,878.44

05/18/23

98

Totals

289,099.62

716,101.29

591,058.53

60,981,456.37

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 28

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

10,800,000

0

0

10,800,000

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

662,950,772

617,357,942

25,674,979

19,917,851

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

20,000,000

20,000,000

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

693,750,772

637,357,942

19,759,476

0

5,915,503

30,717,851

Sep-24

694,520,471

638,045,286

0

25,716,600

0

30,758,585

Aug-24

695,233,432

632,358,534

21,012,883

11,065,309

0

30,796,706

Jul-24

695,943,545

632,984,869

15,101,699

17,022,295

0

30,834,682

Jun-24

696,704,767

633,655,813

15,126,732

17,047,237

0

30,874,984

May-24

697,409,003

649,426,587

5,961,713

11,108,042

0

30,912,661

Apr-24

698,164,559

650,117,381

11,123,170

5,971,334

20,152,675

10,800,000

Mar-24

698,862,964

650,756,088

17,116,821

0

20,190,055

10,800,000

Feb-24

699,667,234

668,634,959

0

0

20,232,275

10,800,000

Jan-24

700,359,636

669,290,285

0

0

20,269,351

10,800,000

Dec-23

701,049,272

669,942,987

0

0

20,306,286

10,800,000

Nov-23

701,790,755

664,627,970

6,017,201

0

20,345,584

10,800,000

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

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 28

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

14

303161179

19,917,851.40

20,152,674.86

7,200,000.00

05/24/24

(660,968.00)

(0.96000)

06/30/23

10/01/27

275

18

300571755

15,030,111.08

15,055,434.65

23,000,000.00

07/05/17

1,043,419.44

1.00310

12/31/23

09/06/27

275

28

308901028

11,036,026.54

11,065,308.88

19,400,000.00

07/17/17

1,787,984.00

2.46800

09/30/23

08/06/27

275

29

308901029

10,800,000.00

10,800,000.00

218,500,000.00

08/26/24

(1,536,790.78)

(1.89050)

03/31/24

08/05/22

I/O

42

308901042

5,915,502.54

5,952,878.44

9,200,000.00

06/28/17

(56,127.56)

(0.13570)

12/31/22

09/05/27

275

Totals

62,699,491.56

63,026,296.83

277,300,000.00

577,517.10

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 28

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

14

303161179

OF

IL

12/23/22

7

The Loan has recently transferred due to Imminent Monetary Default. Upon transfer to Special Servicing the Borrower informed the Lender it is no longer willing to contribute additional capital to the Property and wishes to transition the Property

to the L ender. A PNL has been executed and Special Servicer has engaged legal counsel. On July 25, 2023 CBRE was appointed as receiver. On November 20, 2023, the Court approved the Lender's motion for order of default, judgment of

foreclosure and sale. A foreclo sure sale took place Jan 19, 2024 and on Feb 22, 2024 the court approved the sale. Deed recorded. Getting updated BOVs and discuss sales timing with brokers.

18

300571755

RT

TX

03/20/24

13

Handling outstanding Borrower requests while beginning process of putting new proposed Guarantor in place.

28

308901028

RT

FL

01/19/24

13

The transferred to Special Servicing due to non compliance with insurance requirements. Special Servicer is reaching out to the Borrower and evaluating the Loan. Borrower has not signed the PNL. Special Servicer has engaged counsel.

Special Servicer is p ending receipt of requested due diligence items. Continuing to correspond strictly through counsel as Borrower refuses to sign PNL to begin discussions.

29

308901029

LO

IL

06/23/20

7

Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Hotel is managed by Marriott. Special Servicer is marketing the property for sale and projects disposition in Q4 2024.

42

308901042

OF

IL

05/18/23

98

The Loan transferred to the Special Servicer on 5/19/2023 due to Imminent Monetary Default. Cash Management was triggered and Borrower has not been cooperative with implementation. A notice of default was sent. Special Servicer is

pursuing foreclosure and appointment of a receiver.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 28

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

5

303161159

0.00

4.81000%

0.00

4.81000%

9

11/22/21

04/01/20

12/13/21

11

28001135

0.00

4.74800%

0.00

4.74800%

03/07/22

10/06/20

06/13/22

17

308901017

0.00

4.61000%

0.00

4.61000%

10

11/30/21

05/01/21

--

21

308901021

15,116,000.00

4.65000%

15,116,000.00

4.65000%

10

07/01/20

06/06/20

09/11/20

29

308901029

10,800,000.00

4.04410%

10,800,000.00

4.04410%

10

05/11/20

05/12/20

05/12/20

33

308901033

0.00

4.95000%

0.00

4.95000%

10

11/10/20

11/12/20

--

43

300571734

0.00

5.44000%

0.00

5.44000%

8

05/31/22

05/31/22

--

44

308901044

5,496,886.73

5.00000%

5,496,886.73

5.00000%

10

07/30/20

07/01/20

09/11/20

Totals

31,412,886.73

31,412,886.73

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 28

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

26

28001146 11/18/21

12,182,068.01

17,900,000.00

14,502,269.53

1,199,012.08

14,502,269.53

13,303,257.45

0.00

0.00

(11,288.18)

11,288.18

0.08%

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

12,182,068.01

17,900,000.00

14,502,269.53

1,199,012.08

14,502,269.53

13,303,257.45

0.00

0.00

(11,288.18)

11,288.18

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

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 28

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

26

28001146

06/17/22

0.00

0.00

11,288.18

0.00

0.00

11,288.18

0.00

0.00

11,288.18

11/18/21

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

11,288.18

0.00

0.00

11,288.18

0.00

0.00

11,288.18

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 28

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

11

0.00

0.00

0.00

0.00

1,324.68

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

0.00

5,000.00

0.00

0.00

53,316.20

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

904.08

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

0.00

0.00

0.00

672.60

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

2,250.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

0.00

0.00

424.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

43

0.00

0.00

0.00

0.00

349.70

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

22,250.00

0.00

3,675.50

53,316.20

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

79,241.70

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 28

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28