Morgan Stanley Capital I Trust 2016 UBS9

10/31/2024 | Press release | Distributed by Public on 10/31/2024 11:36

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Morgan Stanley Capital I Trust 2016-UBS9

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2016-UBS9

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

Certificate Factor Detail

3

General Information Number

(212) 761-4000

[email protected]

Certificate Interest Reconciliation Detail

4

1585 Broadway | New York, NY 10036 | United States

Master Servicer

KeyBank National Association

Additional Information

5

www.key.com/key2cre

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

11501 Outlook Street, Suite 300 | Overland Park , KS 66211 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

CWCapital Asset Management LLC

Current Mortgage Loan and Property Stratification

8-12

Brian Hanson

[email protected]

Mortgage Loan Detail (Part 1)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

Representations Reviewer

Principal Prepayment Detail

17

David Rodgers

(212) 230-9025

Historical Detail

18

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

Delinquency Loan Detail

19

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

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

Modified Loan Detail

23

Historical Liquidated Loan Detail

24

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

61766CAA7

1.711000%

29,800,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

61766CAB5

2.982000%

73,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

61766CAF6

3.340000%

46,100,000.00

14,260,552.68

813,631.86

39,691.87

0.00

0.00

853,323.73

13,446,920.82

37.70%

30.00%

A-3

61766CAD1

3.329000%

125,000,000.00

124,848,474.36

0.00

346,350.48

0.00

0.00

346,350.48

124,848,474.36

37.70%

30.00%

A-4

61766CAE9

3.594000%

192,226,000.00

192,226,000.00

0.00

575,716.87

0.00

0.00

575,716.87

192,226,000.00

37.70%

30.00%

A-S

61766CAG4

3.903000%

47,496,000.00

47,496,000.00

0.00

154,480.74

0.00

0.00

154,480.74

47,496,000.00

28.74%

22.88%

B

61766CAK5

4.576934%

39,997,000.00

39,997,000.00

0.00

152,553.04

0.00

0.00

152,553.04

39,997,000.00

21.20%

16.87%

C

61766CAL3

4.592934%

29,997,000.00

29,997,000.00

0.00

114,811.88

0.00

0.00

114,811.88

29,997,000.00

15.55%

12.38%

D

61766CAV1

3.000000%

34,164,000.00

34,164,000.00

0.00

85,410.00

0.00

0.00

85,410.00

34,164,000.00

9.11%

7.25%

E

61766CAX7

3.342934%

14,999,000.00

14,999,000.00

0.00

41,783.89

0.00

0.00

41,783.89

14,999,000.00

6.28%

5.00%

F

61766CAZ2

3.342934%

6,666,000.00

6,666,000.00

0.00

18,570.00

0.00

0.00

18,570.00

6,666,000.00

5.03%

4.00%

G

61766CBB4

3.342934%

6,666,000.00

6,666,000.00

0.00

18,570.00

0.00

0.00

18,570.00

6,666,000.00

3.77%

3.00%

H*

61766CBH1

3.342934%

19,998,197.00

19,998,197.00

0.00

45,475.56

0.00

0.00

45,475.56

19,998,197.00

0.00%

0.00%

V

61766CBE8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

61766CBF5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

666,609,197.00

531,318,224.04

813,631.86

1,593,414.33

0.00

0.00

2,407,046.19

530,504,592.18

X-A

61766CAH2

1.109720%

466,626,000.00

331,335,027.04

0.00

306,407.48

0.00

0.00

306,407.48

330,521,395.18

X-B

61766CAJ8

0.381849%

87,493,000.00

87,493,000.00

0.00

27,840.90

0.00

0.00

27,840.90

87,493,000.00

X-D

61766CAM1

1.592934%

34,164,000.00

34,164,000.00

0.00

45,350.84

0.00

0.00

45,350.84

34,164,000.00

X-E

61766CAP4

1.250000%

14,999,000.00

14,999,000.00

0.00

15,623.96

0.00

0.00

15,623.96

14,999,000.00

X-FG

61766CAR0

1.250000%

13,332,000.00

13,332,000.00

0.00

13,887.50

0.00

0.00

13,887.50

13,332,000.00

X-H

61766CAT6

1.250000%

19,998,197.00

19,998,197.00

0.00

20,831.46

0.00

0.00

20,831.46

19,998,197.00

Notional SubTotal

636,612,197.00

501,321,224.04

0.00

429,942.14

0.00

0.00

429,942.14

500,507,592.18

Deal Distribution Total

813,631.86

2,023,356.47

0.00

0.00

2,836,988.33

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

61766CAA7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

61766CAB5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

61766CAF6

309.33953753

17.64928113

0.86099501

0.00000000

0.00000000

0.00000000

0.00000000

18.51027614

291.69025640

A-3

61766CAD1

998.78779488

0.00000000

2.77080384

0.00000000

0.00000000

0.00000000

0.00000000

2.77080384

998.78779488

A-4

61766CAE9

1,000.00000000

0.00000000

2.99500000

0.00000000

0.00000000

0.00000000

0.00000000

2.99500000

1,000.00000000

A-S

61766CAG4

1,000.00000000

0.00000000

3.25250000

0.00000000

0.00000000

0.00000000

0.00000000

3.25250000

1,000.00000000

B

61766CAK5

1,000.00000000

0.00000000

3.81411206

0.00000000

0.00000000

0.00000000

0.00000000

3.81411206

1,000.00000000

C

61766CAL3

1,000.00000000

0.00000000

3.82744541

0.00000000

0.00000000

0.00000000

0.00000000

3.82744541

1,000.00000000

D

61766CAV1

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

61766CAX7

1,000.00000000

0.00000000

2.78577839

0.00000000

0.00000000

0.00000000

0.00000000

2.78577839

1,000.00000000

F

61766CAZ2

1,000.00000000

0.00000000

2.78577858

0.00000000

0.00000000

0.00000000

0.00000000

2.78577858

1,000.00000000

G

61766CBB4

1,000.00000000

0.00000000

2.78577858

0.00000000

0.00000000

0.00000000

0.00000000

2.78577858

1,000.00000000

H

61766CBH1

1,000.00000000

0.00000000

2.27398300

0.51179564

5.91381313

0.00000000

0.00000000

2.27398300

1,000.00000000

V

61766CBE8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61766CBF5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

61766CAH2

710.06550651

0.00000000

0.65664468

0.00000000

0.00000000

0.00000000

0.00000000

0.65664468

708.32185772

X-B

61766CAJ8

1,000.00000000

0.00000000

0.31820717

0.00000000

0.00000000

0.00000000

0.00000000

0.31820717

1,000.00000000

X-D

61766CAM1

1,000.00000000

0.00000000

1.32744526

0.00000000

0.00000000

0.00000000

0.00000000

1.32744526

1,000.00000000

X-E

61766CAP4

1,000.00000000

0.00000000

1.04166678

0.00000000

0.00000000

0.00000000

0.00000000

1.04166678

1,000.00000000

X-FG

61766CAR0

1,000.00000000

0.00000000

1.04166667

0.00000000

0.00000000

0.00000000

0.00000000

1.04166667

1,000.00000000

X-H

61766CAT6

1,000.00000000

0.00000000

1.04166691

0.00000000

0.00000000

0.00000000

0.00000000

1.04166691

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

39,691.87

0.00

39,691.87

0.00

0.00

0.00

39,691.87

0.00

A-3

09/01/24 - 09/30/24

30

0.00

346,350.48

0.00

346,350.48

0.00

0.00

0.00

346,350.48

0.00

A-4

09/01/24 - 09/30/24

30

0.00

575,716.87

0.00

575,716.87

0.00

0.00

0.00

575,716.87

0.00

X-A

09/01/24 - 09/30/24

30

0.00

306,407.48

0.00

306,407.48

0.00

0.00

0.00

306,407.48

0.00

X-B

09/01/24 - 09/30/24

30

0.00

27,840.90

0.00

27,840.90

0.00

0.00

0.00

27,840.90

0.00

X-D

09/01/24 - 09/30/24

30

0.00

45,350.84

0.00

45,350.84

0.00

0.00

0.00

45,350.84

0.00

X-E

09/01/24 - 09/30/24

30

0.00

15,623.96

0.00

15,623.96

0.00

0.00

0.00

15,623.96

0.00

X-FG

09/01/24 - 09/30/24

30

0.00

13,887.50

0.00

13,887.50

0.00

0.00

0.00

13,887.50

0.00

X-H

09/01/24 - 09/30/24

30

0.00

20,831.46

0.00

20,831.46

0.00

0.00

0.00

20,831.46

0.00

A-S

09/01/24 - 09/30/24

30

0.00

154,480.74

0.00

154,480.74

0.00

0.00

0.00

154,480.74

0.00

B

09/01/24 - 09/30/24

30

0.00

152,553.04

0.00

152,553.04

0.00

0.00

0.00

152,553.04

0.00

C

09/01/24 - 09/30/24

30

0.00

114,811.88

0.00

114,811.88

0.00

0.00

0.00

114,811.88

0.00

D

09/01/24 - 09/30/24

30

0.00

85,410.00

0.00

85,410.00

0.00

0.00

0.00

85,410.00

0.00

E

09/01/24 - 09/30/24

30

0.00

41,783.89

0.00

41,783.89

0.00

0.00

0.00

41,783.89

0.00

F

09/01/24 - 09/30/24

30

0.00

18,570.00

0.00

18,570.00

0.00

0.00

0.00

18,570.00

0.00

G

09/01/24 - 09/30/24

30

0.00

18,570.00

0.00

18,570.00

0.00

0.00

0.00

18,570.00

0.00

H

09/01/24 - 09/30/24

30

107,730.49

55,710.55

0.00

55,710.55

10,234.99

0.00

0.00

45,475.56

118,265.60

Totals

107,730.49

2,033,591.46

0.00

2,033,591.46

10,234.99

0.00

0.00

2,023,356.47

118,265.60

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

2,836,988.33

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,044,088.36

Master Servicing Fee

4,645.73

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,984.89

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

221.38

ARD Interest

0.00

Operating Advisor Fee

1,476.69

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

168.25

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,044,088.36

Total Fees

10,496.94

Principal

Expenses/Reimbursements

Scheduled Principal

813,631.86

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

10,234.98

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

813,631.86

Total Expenses/Reimbursements

10,234.98

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,023,356.47

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

813,631.86

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

2,836,988.33

Total Funds Collected

2,857,720.22

Total Funds Distributed

2,857,720.25

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

531,318,224.05

531,318,224.05

Beginning Certificate Balance

531,318,224.04

(-) Scheduled Principal Collections

813,631.86

813,631.86

(-) Principal Distributions

813,631.86

(-) 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

530,504,592.19

530,504,592.19

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

531,318,224.02

531,318,224.02

Ending Certificate Balance

530,504,592.18

Ending Actual Collateral Balance

530,504,592.16

530,504,592.16

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.01)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.01)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.59%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 27

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

7

104,802,059.80

19.76%

31

4.8833

NAP

Defeased

7

104,802,059.80

19.76%

31

4.8833

NAP

5,000,000 or less

4

10,591,702.13

2.00%

15

5.1340

1.541343

1.30 or less

6

130,039,025.12

24.51%

14

4.5330

1.067119

5,000,001 to 10,000,000

6

42,364,783.78

7.99%

15

4.7603

1.375528

1.31 to 1.40

3

70,968,073.97

13.38%

15

4.7658

1.341858

10,000,001 to 15,000,000

3

36,812,996.44

6.94%

14

5.0249

1.595141

1.41 to 1.50

2

42,460,356.15

8.00%

16

4.1464

1.448262

15,000,001 to 20,000,000

3

56,154,452.87

10.59%

14

4.8274

2.446006

1.51 to 1.60

0

0.00

0.00%

0

0.0000

0.000000

20,000,001 to 25,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.61 to 1.80

1

16,534,908.32

3.12%

13

5.0781

1.720000

25,000,001 to 50,000,000

4

171,462,852.08

32.32%

15

4.3774

1.974541

1.81 to 2.00

1

9,330,000.00

1.76%

14

4.3485

1.900000

50,000,001 or greater

2

108,315,745.09

20.42%

14

4.3821

1.281409

2.01 to 2.25

2

29,400,000.00

5.54%

15

4.4826

2.145986

Totals

29

530,504,592.19

100.00%

18

4.6165

1.728984

2.26 to 2.50

4

57,367,591.57

10.81%

14

4.4395

2.365263

2.51 to 3.00

1

47,997,333.43

9.05%

16

4.4000

2.850000

3.01 or greater

1

19,619,544.55

3.70%

15

5.1450

3.380000

Totals

29

530,504,592.19

100.00%

18

4.6165

1.728984

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

9

104,802,059.80

19.76%

31

4.8833

NAP

Virginia

2

2,100,470.95

0.40%

13

5.0781

1.720000

Alaska

1

3,481,708.76

0.66%

16

4.4000

2.850000

Washington

2

2,024,416.05

0.38%

16

4.4000

2.850000

Arizona

1

634,126.06

0.12%

16

4.4000

2.850000

Washington, DC

1

1,340,039.10

0.25%

16

4.4000

2.850000

California

5

38,662,190.48

7.29%

15

4.9774

2.395181

Totals

79

530,504,592.19

100.00%

18

4.6165

1.728984

Colorado

1

40,000,000.00

7.54%

16

4.0970

1.450000

Property Type³

Connecticut

2

6,920,352.59

1.30%

15

4.8943

1.654024

Florida

14

47,777,847.38

9.01%

14

4.4450

2.243323

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Georgia

1

10,732,522.39

2.02%

14

4.6880

2.330000

Properties

Balance

Agg. Bal.

DSCR¹

Illinois

8

10,630,066.14

2.00%

13

5.0781

1.416989

Defeased

9

104,802,059.80

19.76%

31

4.8833

NAP

Indiana

3

4,506,047.00

0.85%

15

4.5214

2.647730

Industrial

4

5,749,529.71

1.08%

14

5.1375

1.657738

Kansas

1

784,176.08

0.15%

13

5.0781

1.720000

Lodging

3

37,248,242.92

7.02%

15

5.1692

2.014189

Kentucky

1

2,460,356.15

0.46%

15

4.9500

1.420000

Mobile Home Park

2

13,149,981.35

2.48%

14

4.7349

2.357576

Louisiana

1

6,593,006.85

1.24%

14

4.7450

1.360000

Multi-Family

2

12,010,617.07

2.26%

14

4.7391

1.806558

Maryland

1

6,322,290.46

1.19%

15

5.0270

0.780000

Office

6

158,222,889.67

29.82%

15

4.4928

1.232347

Massachusetts

1

2,967,229.99

0.56%

16

4.4000

2.850000

Retail

34

151,323,938.23

28.52%

15

4.4540

1.843717

Michigan

6

7,908,540.77

1.49%

14

5.0368

1.726151

Self Storage

19

47,997,333.43

9.05%

16

4.4000

2.850000

Mississippi

2

21,656,822.12

4.08%

15

4.8667

1.524335

Totals

79

530,504,592.19

100.00%

18

4.6165

1.728984

Missouri

1

1,092,245.17

0.21%

13

5.0781

1.720000

New Jersey

1

44,665,518.65

8.42%

15

4.6726

1.160000

New York

1

57,694,329.90

10.88%

13

4.1175

1.230000

North Carolina

2

1,602,555.01

0.30%

15

4.5718

2.563655

Ohio

4

5,541,589.47

1.04%

16

4.7046

2.638587

Oregon

1

3,374,027.52

0.64%

16

4.4000

2.850000

Pennsylvania

2

22,201,492.92

4.18%

14

4.3176

2.201395

Texas

4

72,028,564.44

13.58%

16

4.6244

1.751170

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 27

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

7

104,802,059.80

19.76%

31

4.8833

NAP

Defeased

7

104,802,059.80

19.76%

31

4.8833

NAP

4.500% or less

6

213,821,663.33

40.31%

15

4.2379

1.955085

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.5001% to 5.0000%

8

132,307,888.41

24.94%

15

4.7071

1.483890

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

5.0001% to 5.5000%

8

79,572,980.65

15.00%

14

5.1322

1.679751

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.5001% or greater

0

0.00

0.00%

0

0.0000

0.000000

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

29

530,504,592.19

100.00%

18

4.6165

1.728984

49 months or greater

22

425,702,532.39

80.24%

15

4.5509

1.757172

Totals

29

530,504,592.19

100.00%

18

4.6165

1.728984

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

7

104,802,059.80

19.76%

31

4.8833

NAP

Defeased

7

104,802,059.80

19.76%

31

4.8833

NAP

84 months or less

22

425,702,532.39

80.24%

15

4.5509

1.757172

Interest Only

5

117,530,000.00

22.15%

15

4.2799

1.963541

85 months to 120 months

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

4

67,611,731.08

12.74%

16

4.6326

2.218417

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

13

240,560,801.31

45.35%

14

4.6603

1.526710

Totals

29

530,504,592.19

100.00%

18

4.6165

1.728984

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

29

530,504,592.19

100.00%

18

4.6165

1.728984

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

7

104,802,059.80

19.76%

31

4.8833

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

20

371,707,013.74

70.07%

15

4.5413

1.825345

13 months to 24 months

2

53,995,518.65

10.18%

15

4.6166

1.287866

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

29

530,504,592.19

100.00%

18

4.6165

1.728984

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Loan Group Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

10104658

1

OF

New York

NY

Actual/360

4.117%

198,313.31

101,899.43

0.00

N/A

11/06/25

--

57,796,229.33

57,694,329.90

10/06/24

2

10104659

1

SS

Various

Various

Actual/360

4.400%

176,593.44

164,513.03

0.00

02/06/26

02/06/41

--

48,161,846.46

47,997,333.43

10/06/24

3

10104660

1

OF

Dallas

TX

Actual/360

4.684%

198,019.00

112,576.12

0.00

N/A

02/06/26

--

50,733,991.31

50,621,415.19

10/06/24

5

10104661

1

IN

San Leandro

CA

Actual/360

4.637%

150,321.59

103,320.28

0.00

N/A

12/06/25

--

38,899,748.43

38,796,428.15

10/06/24

6

10104662

1

OF

Lawrence Township

NJ

Actual/360

4.673%

173,920.64

0.00

0.00

N/A

01/01/26

--

44,665,518.65

44,665,518.65

10/01/24

7

10104663

1

RT

Boulder

CO

Actual/360

4.097%

136,566.67

0.00

0.00

N/A

02/06/26

--

40,000,000.00

40,000,000.00

10/06/24

8

10104664

1

RT

Ellenton

FL

Actual/360

4.298%

138,984.83

0.00

0.00

N/A

12/01/25

--

38,800,000.00

38,800,000.00

10/01/24

9

10104665

1

OF

Richmond

VA

Actual/360

5.191%

121,123.33

0.00

0.00

N/A

02/06/31

--

28,000,000.00

28,000,000.00

10/06/24

10

10104666

1

LO

Oxnard

CA

Actual/360

5.145%

84,295.53

41,219.66

0.00

N/A

01/01/26

--

19,660,764.21

19,619,544.55

10/01/24

12

10104668

1

RT

Grove City

PA

Actual/360

4.309%

71,808.33

0.00

0.00

N/A

12/01/25

--

20,000,000.00

20,000,000.00

10/01/24

13

10104669

1

RT

Various

Various

Actual/360

5.078%

70,121.79

35,491.16

0.00

N/A

11/06/25

--

16,570,399.48

16,534,908.32

10/06/24

14

10104670

1

Various Various

Various

Actual/360

5.078%

58,326.94

29,521.37

0.00

N/A

11/06/25

--

13,783,173.30

13,753,651.93

10/06/24

15

10104671

1

LO

Tupelo

MS

Actual/360

5.259%

54,192.22

38,773.49

0.00

N/A

02/06/26

--

12,365,595.61

12,326,822.12

10/06/24

16

10104672

1

MF

Vancouver

WA

Actual/360

5.109%

47,904.60

23,840.22

0.00

N/A

12/06/25

--

11,251,154.06

11,227,313.84

10/06/24

17

10104673

1

MH

Marietta

GA

Actual/360

4.688%

41,995.64

17,215.84

0.00

N/A

12/01/25

--

10,749,738.23

10,732,522.39

10/01/24

18

10104674

1

RT

Rancho Cucamonga

CA

Actual/360

4.853%

38,015.17

0.00

0.00

N/A

02/01/26

--

9,400,000.00

9,400,000.00

10/01/24

19

10104675

1

RT

Gulfport

MS

Actual/360

4.348%

33,809.59

0.00

0.00

N/A

12/01/25

--

9,330,000.00

9,330,000.00

10/01/24

20

10104676

1

IN

Norcross

GA

Actual/360

4.698%

31,681.38

15,762.98

0.00

N/A

12/01/25

--

8,092,307.31

8,076,544.33

10/01/24

21

10104677

1

RT

Virginia Beach

VA

Actual/360

4.511%

29,854.32

15,806.74

0.00

N/A

01/06/26

--

7,941,563.14

7,925,756.40

10/06/24

22

10104678

1

IN

Danbury

CT

Actual/360

4.837%

26,984.50

21,901.78

0.00

N/A

02/06/26

--

6,694,521.79

6,672,620.01

10/06/24

23

10104679

1

MF

New Orleans

LA

Actual/360

4.745%

26,117.07

11,941.19

0.00

N/A

12/01/25

--

6,604,948.04

6,593,006.85

10/01/24

24

10104680

1

RT

Finksburg

MD

Actual/360

5.027%

26,534.13

11,697.45

0.00

N/A

01/06/26

--

6,333,987.91

6,322,290.46

10/06/24

25

10104681

1

LO

Oakland

CA

Actual/360

5.050%

22,385.63

17,271.87

0.00

N/A

12/06/25

--

5,319,148.12

5,301,876.25

10/06/24

26

10104682

1

MF

Houston

TX

Actual/360

4.732%

21,402.21

9,831.57

0.00

N/A

12/01/25

--

5,427,441.79

5,417,610.22

10/01/24

27

10104683

1

IN

Various

FL

Actual/360

5.650%

19,378.54

12,398.41

0.00

N/A

02/06/26

--

4,115,795.48

4,103,397.07

10/06/24

28

10104684

1

OF

Branford

CT

Actual/360

5.317%

16,554.42

7,648.63

0.00

N/A

01/06/26

--

3,735,836.37

3,728,187.74

10/06/24

29

10104685

1

RT

Glasgow

KY

Actual/360

4.950%

10,170.87

5,308.46

0.00

N/A

01/01/26

--

2,465,664.61

2,460,356.15

10/01/24

30

10104686

1

MH

Nashville

MI

Actual/360

4.943%

9,979.42

5,220.87

0.00

N/A

01/01/26

--

2,422,679.83

2,417,458.96

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated

Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Loan Group

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

31

10104687

1

IN

Valley View

OH

Actual/360

5.250%

8,733.25

10,471.31

0.00 N/A

02/06/26

--

1,996,170.59

1,985,699.28

10/06/24

Totals

2,044,088.36

813,631.86

0.00

531,318,224.05

530,504,592.19

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

1

13,377,527.00

6,922,162.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

1

12,326,455.30

5,916,855.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

1

6,949,195.13

4,717,633.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

6

1

10,899,184.96

6,615,657.78

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

7

1

12,508,296.00

4,825,573.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

1

18,406,749.00

18,897,479.00

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

9

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

10

1

5,504,686.52

5,403,592.27

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

1

0.00

6,790,455.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1

2,380,174.49

1,175,773.51

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1

1,490,305.00

756,567.81

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1

1,689,354.89

1,579,327.64

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

17

1

1,527,111.97

831,138.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1

1,043,696.18

528,949.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1

5,687,866.00

4,562,876.00

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

21

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

22

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

23

1

558,517.13

313,158.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1

587,574.15

204,888.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1

(442,140.39)

(478,372.65)

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1

767,804.36

455,776.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

28

1

521,489.10

110,236.53

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1

273,781.91

136,653.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1

441,813.98

231,152.34

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 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent

Most Recent

Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Loan Group

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

31

1

405,276.36

278,407.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

96,904,719.04

70,775,940.27

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

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 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.616528%

4.592824%

18

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

4.616642%

4.592934%

19

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

4.616748%

4.593037%

20

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

4.616852%

4.593138%

21

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

4.616964%

4.593246%

22

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

4.617067%

4.593382%

23

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

4.617176%

4.593452%

24

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

4.617277%

4.593550%

25

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

4.617393%

4.593661%

26

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

4.617492%

4.593757%

27

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

4.617590%

4.593853%

28

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

4.617696%

4.593955%

29

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

454,507,259

454,507,259

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

75,997,333

75,997,333

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

530,504,592

530,504,592

0

0

0

0

Sep-24

531,318,224

531,318,224

0

0

0

0

Aug-24

532,084,433

532,084,433

0

0

0

0

Jul-24

532,847,560

532,847,560

0

0

0

0

Jun-24

533,652,070

533,652,070

0

0

0

0

May-24

534,408,891

534,408,891

0

0

0

0

Apr-24

535,207,322

535,207,322

0

0

0

0

Mar-24

535,957,888

535,957,888

0

0

0

0

Feb-24

536,795,155

536,795,155

0

0

0

0

Jan-24

537,539,333

537,539,333

0

0

0

0

Dec-23

538,280,519

538,280,519

0

0

0

0

Nov-23

539,063,878

539,063,878

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 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

6

10104662

44,665,518.65

44,665,518.65

199,000,000.00

11/05/15

5,304,270.78

1.16000

09/30/23

01/01/26

256

Totals

44,665,518.65

44,665,518.65

199,000,000.00

5,304,270.78

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

6

10104662

OF

NJ

02/21/24

1

"

10/11/2024

Asset transferred as of 2/23/2024 due to imminent default. Borrower reports occupancy now at 52% with recent tenant departure and insufficient cash flow to make debt service and pay ongoing operating expenses. At this time,

the senior debt is current and due for its October 2024 payment. Property has 809,000 sf in 8 buildings located in Lawrenceville, NJ. Borrower representatives indicated they are working on potential acceptable proposal for modification of the

indebtedness and those discussions are ongoing. Commencing 9/1/2021, ("Effective Date") and on each Payment Date thereafter up to and including the Maturity Date, Borrower shall pay to Noteholder monthly payments of interest only at the

Interest Rate. Interest rate will remain unchanged at 4.6726.

"

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Loan

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Group

Code¹

Date

Date

Date

6

10104662

1 0.00

4.67262%

0.00

4.67262%

2

09/17/21

09/01/21

10/14/21

Totals

0.00

0.00

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

6

0.00

0.00

9,305.32

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.01

15

0.00

0.00

929.66

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

10,234.98

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.01

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

10,234.99

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27