Bank 2018 BNK11

10/31/2024 | Press release | Distributed by Public on 10/31/2024 12:17

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BANK 2018-BNK11

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2018-BNK11

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

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

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

Bond / Collateral Reconciliation - Balances

7

Master & Special Servicer

National Cooperative Bank, N.A.

Current Mortgage Loan and Property Stratification

8-12

Tom Klump

(703) 302-8080

[email protected]

Mortgage Loan Detail (Part 1)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Special Servicer

LNR Partners,LLC

Principal Prepayment Detail

17

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

[email protected]

Historical Detail

18

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

Delinquency Loan Detail

19

Operating Advisor & Asset

Park Bridge Lender Services LLC

Collateral Stratification and Historical Detail

20

Representations Reviewer

David Rodgers

(212) 230-9025

Specially Serviced Loan Detail - Part 1

21

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

Specially Serviced Loan Detail - Part 2

22

Certificate Administrator

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

Modified Loan Detail

23

Bank, N.A.

Historical Liquidated Loan Detail

24

Corporate Trust Services (CMBS)

[email protected];

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

25

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

Interest Shortfall Detail - Collateral Level

26

Trustee

Wilmington Trust, National Association

Supplemental Notes

27

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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 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

06540TAA8

2.963000%

21,300,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

06540TAB6

4.010000%

31,500,000.00

22,932,531.55

538,356.40

76,632.88

0.00

0.00

614,989.28

22,394,175.15

31.55%

30.00%

A-2

06540TAC4

3.784000%

195,000,000.00

193,212,593.42

0.00

609,263.71

0.00

0.00

609,263.71

193,212,593.42

31.55%

30.00%

A-3

06540TAD2

4.046000%

209,853,000.00

209,853,000.00

0.00

707,554.36

0.00

0.00

707,554.36

209,853,000.00

31.55%

30.00%

A-S

06540TAG5

4.266000%

38,410,000.00

38,410,000.00

0.00

136,547.55

0.00

0.00

136,547.55

38,410,000.00

25.37%

24.13%

B

06540TAH3

4.340620%

49,852,000.00

49,852,000.00

0.00

180,323.81

0.00

0.00

180,323.81

49,852,000.00

17.35%

16.50%

C

06540TAJ9

4.369620%

30,238,000.00

30,238,000.00

0.00

110,107.13

0.00

0.00

110,107.13

30,238,000.00

12.49%

11.88%

D

06540TAP5

3.000000%

34,324,000.00

34,324,000.00

0.00

85,810.00

0.00

0.00

85,810.00

34,324,000.00

6.97%

6.63%

E

06540TAR1

3.000000%

13,893,000.00

13,893,000.00

0.00

34,732.50

0.00

0.00

34,732.50

13,893,000.00

4.73%

4.50%

F

06540TAT7

4.369620%

8,172,000.00

8,172,000.00

0.00

29,757.11

0.00

0.00

29,757.11

8,172,000.00

3.42%

3.25%

G*

06540TAZ3

4.369620%

21,248,658.00

21,248,658.00

0.00

77,373.80

0.00

0.00

77,373.80

21,248,658.00

0.00%

0.00%

V

06540TAW0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06540TAX8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC2G50Y3

4.369620%

34,410,034.68

32,743,988.63

28,334.55

119,232.31

0.00

0.00

147,566.86

32,715,654.08

0.00%

0.00%

Regular SubTotal

688,200,692.68

654,879,771.60

566,690.95

2,167,335.16

0.00

0.00

2,734,026.11

654,313,080.65

X-A

06540TAE0

0.444388%

457,653,000.00

425,998,124.97

0.00

157,757.18

0.00

0.00

157,757.18

425,459,768.57

X-B

06540TAF7

0.061473%

88,262,000.00

88,262,000.00

0.00

4,521.45

0.00

0.00

4,521.45

88,262,000.00

X-D

06540TAK6

1.369620%

34,324,000.00

34,324,000.00

0.00

39,175.69

0.00

0.00

39,175.69

34,324,000.00

X-E

06540TAM2

1.369620%

13,893,000.00

13,893,000.00

0.00

15,856.77

0.00

0.00

15,856.77

13,893,000.00

Notional SubTotal

594,132,000.00

562,477,124.97

0.00

217,311.09

0.00

0.00

217,311.09

561,938,768.57

Deal Distribution Total

566,690.95

2,384,646.25

0.00

0.00

2,951,337.20

*

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

06540TAA8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

06540TAB6

728.01687460

17.09067937

2.43278984

0.00000000

0.00000000

0.00000000

0.00000000

19.52346921

710.92619524

A-2

06540TAC4

990.83381241

0.00000000

3.12442928

0.00000000

0.00000000

0.00000000

0.00000000

3.12442928

990.83381241

A-3

06540TAD2

1,000.00000000

0.00000000

3.37166664

0.00000000

0.00000000

0.00000000

0.00000000

3.37166664

1,000.00000000

A-S

06540TAG5

1,000.00000000

0.00000000

3.55500000

0.00000000

0.00000000

0.00000000

0.00000000

3.55500000

1,000.00000000

B

06540TAH3

1,000.00000000

0.00000000

3.61718306

0.00000000

0.00000000

0.00000000

0.00000000

3.61718306

1,000.00000000

C

06540TAJ9

1,000.00000000

0.00000000

3.64134963

0.00000000

0.00000000

0.00000000

0.00000000

3.64134963

1,000.00000000

D

06540TAP5

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

06540TAR1

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

06540TAT7

1,000.00000000

0.00000000

3.64134973

0.00000000

0.00000000

0.00000000

0.00000000

3.64134973

1,000.00000000

G

06540TAZ3

1,000.00000000

0.00000000

3.64134996

0.00000000

0.34524533

0.00000000

0.00000000

3.64134996

1,000.00000000

V

06540TAW0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06540TAX8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2G50Y3

951.58255243

0.82343858

3.46504475

0.00000000

0.01122231

0.00000000

0.00000000

4.28848333

950.75911385

Notional Certificates

X-A

06540TAE0

930.83214787

0.00000000

0.34470916

0.00000000

0.00000000

0.00000000

0.00000000

0.34470916

929.65580597

X-B

06540TAF7

1,000.00000000

0.00000000

0.05122760

0.00000000

0.00000000

0.00000000

0.00000000

0.05122760

1,000.00000000

X-D

06540TAK6

1,000.00000000

0.00000000

1.14134978

0.00000000

0.00000000

0.00000000

0.00000000

1.14134978

1,000.00000000

X-E

06540TAM2

1,000.00000000

0.00000000

1.14134960

0.00000000

0.00000000

0.00000000

0.00000000

1.14134960

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-SB

09/01/24 - 09/30/24

30

0.00

76,632.88

0.00

76,632.88

0.00

0.00

0.00

76,632.88

0.00

A-2

09/01/24 - 09/30/24

30

0.00

609,263.71

0.00

609,263.71

0.00

0.00

0.00

609,263.71

0.00

A-3

09/01/24 - 09/30/24

30

0.00

707,554.36

0.00

707,554.36

0.00

0.00

0.00

707,554.36

0.00

X-A

09/01/24 - 09/30/24

30

0.00

157,757.18

0.00

157,757.18

0.00

0.00

0.00

157,757.18

0.00

X-B

09/01/24 - 09/30/24

30

0.00

4,521.45

0.00

4,521.45

0.00

0.00

0.00

4,521.45

0.00

A-S

09/01/24 - 09/30/24

30

0.00

136,547.55

0.00

136,547.55

0.00

0.00

0.00

136,547.55

0.00

B

09/01/24 - 09/30/24

30

0.00

180,323.81

0.00

180,323.81

0.00

0.00

0.00

180,323.81

0.00

C

09/01/24 - 09/30/24

30

0.00

110,107.13

0.00

110,107.13

0.00

0.00

0.00

110,107.13

0.00

X-D

09/01/24 - 09/30/24

30

0.00

39,175.69

0.00

39,175.69

0.00

0.00

0.00

39,175.69

0.00

X-E

09/01/24 - 09/30/24

30

0.00

15,856.77

0.00

15,856.77

0.00

0.00

0.00

15,856.77

0.00

D

09/01/24 - 09/30/24

30

0.00

85,810.00

0.00

85,810.00

0.00

0.00

0.00

85,810.00

0.00

E

09/01/24 - 09/30/24

30

0.00

34,732.50

0.00

34,732.50

0.00

0.00

0.00

34,732.50

0.00

F

09/01/24 - 09/30/24

30

0.00

29,757.11

0.00

29,757.11

0.00

0.00

0.00

29,757.11

0.00

G

09/01/24 - 09/30/24

30

7,309.39

77,373.79

0.00

77,373.79

0.00

0.00

0.00

77,373.80

7,336.00

RR Interest

09/01/24 - 09/30/24

30

384.76

119,232.31

0.00

119,232.31

0.00

0.00

0.00

119,232.31

386.16

Totals

7,694.15

2,384,646.24

0.00

2,384,646.24

0.00

0.00

0.00

2,384,646.25

7,722.16

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

2,951,337.20

(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

2,400,443.96

Master Servicing Fee

8,150.62

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,462.03

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

272.87

ARD Interest

0.00

Operating Advisor Fee

1,382.05

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

240.12

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,400,443.96

Total Fees

15,797.69

Principal

Expenses/Reimbursements

Scheduled Principal

566,690.95

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

566,690.95

Total Expenses/Reimbursements

0.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,384,646.25

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

566,690.95

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

2,951,337.20

Total Funds Collected

2,967,134.91

Total Funds Distributed

2,967,134.89

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

654,879,772.59

654,879,772.59

Beginning Certificate Balance

654,879,771.60

(-) Scheduled Principal Collections

566,690.95

566,690.95

(-) Principal Distributions

566,690.95

(-) 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

654,313,081.64

654,313,081.64

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

654,879,772.54

654,879,772.54

Ending Certificate Balance

654,313,080.65

Ending Actual Collateral Balance

654,313,081.59

654,313,081.59

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.99)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.99)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.37%

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

10,000,000 or less

25

99,816,757.85

15.26%

41

4.6043

2.214123

1.40 or less

14

135,932,177.33

20.77%

42

4.5935

0.890843

10,000,001 to 20,000,000

4

48,639,876.61

7.43%

41

4.6669

1.475643

1.41 to 1.60

2

10,699,986.75

1.64%

40

4.6111

1.575689

20,000,001 to 30,000,000

4

102,668,621.71

15.69%

42

4.5079

1.191256

1.61 to 1.80

6

87,856,594.65

13.43%

42

4.8417

1.682591

30,000,001 to 40,000,000

3

98,805,561.17

15.10%

42

4.7887

1.657004

1.81 to 2.00

5

39,574,463.99

6.05%

42

4.7947

1.866376

40,000,001 to 55,000,000

1

53,000,000.00

8.10%

40

4.3750

2.957800

2.01 to 2.20

1

63,000,000.00

9.63%

41

3.9860

2.125100

55,000,001 to 65,000,000

3

185,382,264.30

28.33%

40

3.9071

2.721487

2.21 or greater

13

317,249,858.92

48.49%

41

4.2172

2.936635

65,000,001 or greater

1

66,000,000.00

10.09%

41

4.5325

2.804300

Totals

41

654,313,081.64

100.00%

41

4.3983

2.178116

Totals

41

654,313,081.64

100.00%

41

4.3983

2.178116

(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

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

Alabama

1

2,073,668.12

0.32%

41

4.5325

2.804300

Industrial

3

75,565,566.72

11.55%

41

4.4135

2.491083

Arizona

3

32,422,746.73

4.96%

42

4.8405

1.953640

Lodging

9

49,855,430.53

7.62%

42

4.9907

2.047594

Arkansas

1

20,531,249.16

3.14%

42

4.9250

1.359900

Mobile Home Park

4

14,634,001.61

2.24%

42

4.8286

2.565791

California

20

233,543,591.63

35.69%

41

4.1155

2.806617

Multi-Family

15

87,717,576.60

13.41%

41

4.0452

1.605363

Colorado

2

33,609,634.94

5.14%

42

4.8905

(0.154700)

Office

4

164,618,698.11

25.16%

40

3.9192

2.204584

Connecticut

1

1,415,397.38

0.22%

41

4.5325

2.804300

Retail

11

171,488,322.12

26.21%

41

4.7052

1.944276

Delaware

1

2,361,301.31

0.36%

41

4.5325

2.804300

Self Storage

29

90,433,485.95

13.82%

41

4.6221

2.876629

Florida

3

12,977,608.59

1.98%

41

4.7766

2.280675

Totals

75

654,313,081.64

100.00%

41

4.3983

2.178116

Georgia

1

1,291,694.87

0.20%

41

5.7200

1.993100

Idaho

4

16,561,773.77

2.53%

42

5.0180

1.759000

Kansas

2

2,057,816.60

0.31%

41

4.5325

2.804300

Maryland

3

15,462,190.97

2.36%

41

4.9052

1.642712

Massachusetts

3

5,935,100.44

0.91%

41

4.5325

2.804300

Michigan

2

71,660,364.11

10.95%

41

4.4450

2.287056

Nevada

3

21,585,803.54

3.30%

41

4.9246

2.642750

New York

13

47,939,476.79

7.33%

41

4.0708

1.202540

North Carolina

2

18,262,886.89

2.79%

42

4.6900

1.627500

Oregon

2

11,990,961.43

1.83%

42

5.0180

1.759000

Pennsylvania

1

2,683,231.44

0.41%

41

4.5325

2.804300

Texas

2

6,905,601.64

1.06%

41

4.9347

1.880990

Utah

2

11,777,823.14

1.80%

41

4.7393

2.898192

Virginia

2

72,374,485.66

11.06%

41

4.0772

2.060647

Washington, DC

1

8,888,672.49

1.36%

41

4.5325

2.804300

Totals

75

654,313,081.64

100.00%

41

4.3983

2.178116

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

4.4999% or less

19

319,821,741.09

48.88%

40

4.0038

2.520603

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.5000% to 4.9999%

15

264,789,318.97

40.47%

42

4.6975

1.919842

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

5.0000% or greater

7

69,702,021.58

10.65%

42

5.0718

1.587799

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

41

654,313,081.64

100.00%

41

4.3983

2.178116

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

49 months or greater

41

654,313,081.64

100.00%

41

4.3983

2.178116

Totals

41

654,313,081.64

100.00%

41

4.3983

2.178116

(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

120 months or less

41

654,313,081.64

100.00%

41

4.3983

2.178116

Interest Only

15

338,440,000.00

51.72%

41

4.1507

2.587797

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

23

291,002,020.40

44.47%

42

4.7106

1.785290

Totals

41

654,313,081.64

100.00%

41

4.3983

2.178116

300 months to 360 months

1

5,504,670.71

0.84%

40

3.9200

1.320000

360 months or greater

2

19,366,390.53

2.96%

41

4.1689

1.165273

Totals

41

654,313,081.64

100.00%

41

4.3983

2.178116

(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

12 months or less

31

618,228,552.86

94.49%

41

4.4114

2.234965

No outstanding loans in this group

13 months to 24 months

9

33,675,669.51

5.15%

41

4.1801

1.196576

25 months or greater

1

2,408,859.27

0.37%

41

4.0800

1.310000

Totals

41

654,313,081.64

100.00%

41

4.3983

2.178116

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

310944389

RT

Novi

MI

Actual/360

4.399%

218,068.89

111,350.36

0.00

N/A

03/06/28

--

59,493,614.66

59,382,264.30

10/06/24

2

310280002

SS

Various

Various

Actual/360

4.532%

249,287.50

0.00

0.00

N/A

03/01/28

--

66,000,000.00

66,000,000.00

10/01/24

3

310943259

OF

Sunnyvale

CA

Actual/360

3.365%

176,661.34

0.00

0.00

01/06/28

04/06/31

--

63,000,000.00

63,000,000.00

10/06/24

4

610943918

OF

Herndon

VA

Actual/360

3.986%

209,265.00

0.00

0.00

03/11/28

09/30/29

--

63,000,000.00

63,000,000.00

10/11/24

5

310944100

IN

Irvine

CA

Actual/360

4.375%

193,229.17

0.00

0.00

N/A

02/07/28

--

53,000,000.00

53,000,000.00

10/07/24

6

310944428

LO

Various

Various

Actual/360

5.018%

143,944.61

92,225.76

0.00

N/A

04/11/28

--

34,422,784.10

34,330,558.34

10/11/24

7

300801752

Various Petaluma

CA

Actual/360

4.504%

128,488.61

48,934.44

0.00

N/A

04/01/28

--

34,233,199.27

34,184,264.83

10/01/24

8

300801760

RT

Prescott Valley

AZ

Actual/360

4.850%

122,612.20

46,301.95

0.00

N/A

04/01/28

--

30,337,039.95

30,290,738.00

10/01/24

9

1851983

RT

Various

Various

Actual/360

4.690%

108,196.80

46,242.96

0.00

N/A

04/01/28

--

27,683,615.51

27,637,372.55

10/01/24

10

300801756

MF

San Francisco

CA

Actual/360

3.722%

85,291.66

0.00

0.00

N/A

04/06/28

--

27,500,000.00

27,500,000.00

10/06/24

11

310943679

OF

Lone Tree

CO

Actual/360

4.805%

108,112.50

0.00

0.00

N/A

04/11/28

--

27,000,000.00

27,000,000.00

10/11/24

12

1751502

RT

Benton

AR

Actual/360

4.925%

84,419.07

37,864.75

0.00

N/A

04/01/28

--

20,569,113.91

20,531,249.16

10/01/24

13

470107950

MF

New York

NY

Actual/360

4.190%

49,815.78

15,948.59

0.00

N/A

03/01/28

--

14,267,049.66

14,251,101.07

10/01/24

14

1751715

MF

Brownstown

MI

Actual/360

4.670%

47,857.50

19,331.20

0.00

N/A

04/01/28

--

12,297,431.01

12,278,099.81

10/01/24

15

1751678

RT

Henderson

NV

Actual/360

4.875%

47,155.25

21,641.82

0.00

N/A

03/01/28

--

11,607,445.36

11,585,803.54

10/01/24

16

310280016

LO

Linthicum Heights

MD

Actual/360

5.080%

44,636.02

19,070.43

0.00

N/A

03/01/28

--

10,543,942.62

10,524,872.19

10/01/24

17

300801750

SS

Various

NV

Actual/360

4.982%

41,516.67

0.00

0.00

N/A

03/01/28

--

10,000,000.00

10,000,000.00

10/01/24

18

1851955

SS

Jurupa Valley

CA

Actual/360

4.875%

29,067.43

13,269.23

0.00

N/A

04/01/28

--

7,155,060.31

7,141,791.08

10/01/24

19

1751817

RT

Colorado Springs

CO

Actual/360

5.240%

28,912.85

11,628.61

0.00

N/A

04/01/28

--

6,621,263.55

6,609,634.94

10/01/24

20

300801751

MH

Miami

FL

Actual/360

5.061%

25,325.64

10,891.60

0.00

N/A

03/01/28

--

6,004,893.21

5,994,001.61

10/01/24

21

600942960

RT

La Quinta

CA

Actual/360

5.070%

23,659.29

15,134.44

0.00

N/A

02/11/28

--

5,599,831.73

5,584,697.29

10/11/24

22

470107380

MF

Bayside

NY

Actual/360

3.920%

18,010.37

8,706.96

0.00

N/A

02/01/28

--

5,513,377.67

5,504,670.71

10/01/24

23

300801749

SS

Park City

UT

Actual/360

4.471%

22,355.00

0.00

0.00

N/A

03/01/28

--

6,000,000.00

6,000,000.00

10/01/24

24

410943736

RT

Brownsville

TX

Actual/360

5.050%

22,625.39

9,767.50

0.00

N/A

03/11/28

--

5,376,329.84

5,366,562.34

10/11/24

25

470108360

MF

Forest Hills

NY

Actual/360

4.110%

17,539.82

5,824.50

0.00

N/A

03/01/28

--

5,121,113.96

5,115,289.46

10/01/24

26

300801755

LO

Palm Springs

CA

Actual/360

4.615%

19,229.17

0.00

0.00

N/A

04/01/28

--

5,000,000.00

5,000,000.00

10/01/24

27

310280027

MH

Compton

CA

Actual/360

4.685%

18,935.21

0.00

0.00

N/A

04/01/28

--

4,850,000.00

4,850,000.00

10/01/24

28

410943933

RT

Orinda

CA

Actual/360

4.780%

17,925.00

0.00

0.00

N/A

03/11/28

--

4,500,000.00

4,500,000.00

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

29

470108300

MF

White Plains

NY

Actual/360

4.230%

14,100.00

0.00

0.00

N/A

03/01/28

--

4,000,000.00

4,000,000.00

10/01/24

30

470108110

MF

Bronx

NY

Actual/360

4.220%

10,725.83

0.00

0.00

N/A

03/01/28

--

3,050,000.00

3,050,000.00

10/01/24

31

470107670

MF

New York

NY

Actual/360

3.800%

8,265.14

5,713.58

0.00

N/A

02/01/28

--

2,610,044.37

2,604,330.79

10/01/24

32

470108260

MF

Jackson Heights

NY

Actual/360

4.080%

8,207.29

5,048.78

0.00

N/A

03/01/28

--

2,413,908.05

2,408,859.27

10/01/24

33

310280033

MH

Bellflower

CA

Actual/360

4.555%

9,679.38

0.00

0.00

N/A

04/01/28

--

2,550,000.00

2,550,000.00

10/01/24

34

470107440

MF

Bronx

NY

Actual/360

3.760%

6,808.74

4,783.34

0.00

N/A

02/01/28

--

2,173,003.16

2,168,219.82

10/01/24

35

470107740

MF

Scarsdale

NY

Actual/360

3.870%

7,256.25

0.00

0.00

N/A

02/01/28

--

2,250,000.00

2,250,000.00

10/01/24

37

470108240

MF

New York

NY

Actual/360

4.210%

6,176.98

3,615.04

0.00

N/A

03/01/28

--

1,760,658.32

1,757,043.28

10/01/24

38

470107880

MF

Riverdale

NY

Actual/360

3.950%

5,761.81

3,728.93

0.00

N/A

03/01/28

--

1,750,421.80

1,746,692.87

10/01/24

39

470107630

MF

New York

NY

Actual/360

3.770%

5,462.76

3,822.26

0.00

N/A

02/01/28

--

1,738,810.10

1,734,987.84

10/01/24

40

470107930

MF

New York

NY

Actual/360

4.170%

4,699.19

4,004.56

0.00

N/A

03/01/28

--

1,352,286.24

1,348,281.68

10/01/24

41

300801747

SS

Jonesboro

GA

Actual/360

5.720%

6,165.85

1,839.36

0.00

N/A

03/01/28

--

1,293,534.23

1,291,694.87

10/01/24

42

310280042

MH

San Luis

AZ

Actual/360

4.830%

4,991.00

0.00

0.00

N/A

04/01/28

--

1,240,000.00

1,240,000.00

10/01/24

Totals

2,400,443.96

566,690.95

0.00

654,879,772.59

654,313,081.64

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

28,948,614.92

14,542,168.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

29,753,996.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3

40,030,903.16

21,013,459.67

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

13,096,603.03

13,170,719.49

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

19,696,839.96

10,142,241.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

16,656,741.77

15,628,675.31

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

5,563,840.92

2,593,180.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

3,491,921.45

1,961,692.51

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

3,349,999.20

1,645,058.21

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

24,743,230.01

14,476,090.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

(30,865.62)

(249,748.78)

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,137,793.81

1,082,475.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

806,920.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,229,164.87

666,208.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,127,350.33

1,007,531.39

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,036,087.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,729,121.56

800,761.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,237,265.76

618,976.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

735,533.58

331,174.20

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

734,338.52

366,528.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

765,719.00

385,091.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

424,618.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,180,909.86

273,845.87

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

563,115.15

338,930.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

546,521.39

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,535,708.60

1,568,332.50

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

647,928.90

341,856.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

446,651.82

0.00

--

--

--

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

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

29

199,207.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

30

111,113.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

31

72,084.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

32

209,902.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

33

367,055.63

189,534.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

176,373.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

151,482.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

37

226,159.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

38

92,592.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

39

342,921.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

40

135,503.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

41

225,649.00

98,658.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

5,862.15

0.00

42

227,418.90

129,098.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

205,724,032.96

103,122,541.98

0.00

0.00

0.00

0.00

5,862.15

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

4.398316%

4.369372%

41

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

4.398567%

4.369620%

42

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

4.398799%

4.369848%

43

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

4.399030%

4.370075%

44

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

4.399277%

4.370318%

45

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

4.399505%

4.370542%

46

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

4.399750%

4.370783%

47

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

4.399975%

4.371004%

48

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

4.400234%

4.371259%

49

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

4.400456%

4.371478%

50

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

4.400677%

4.371695%

51

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

4.400915%

4.371928%

52

(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

0

0

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

528,313,082

528,313,082

0

0

49 - 60 Months

63,000,000

63,000,000

0

0

> 60 Months

63,000,000

63,000,000

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

654,313,082

654,313,082

0

0

0

0

Sep-24

654,879,773

654,879,773

0

0

0

0

Aug-24

655,403,170

655,403,170

0

0

0

0

Jul-24

655,924,422

655,924,422

0

0

0

0

Jun-24

656,484,723

656,484,723

0

0

0

0

May-24

657,001,544

657,001,544

0

0

0

0

Apr-24

657,557,574

657,557,574

0

0

0

0

Mar-24

658,070,000

658,070,000

0

0

0

0

Feb-24

658,663,272

658,663,272

0

0

0

0

Jan-24

659,171,168

659,171,168

0

0

0

0

Dec-23

659,676,984

659,676,984

0

0

0

0

Nov-23

660,222,406

660,222,406

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

No specially serviced loans this period

© 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

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

12

1751502

22,247,769.90

4.92500%

22,216,794.64 4.92500%

10

06/01/20

06/01/20

07/13/20

12

1751502

0.00

4.92500%

0.00

4.92500%

10

07/13/20

06/01/20

06/01/20

Totals

22,247,769.90

22,216,794.64

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)

No interest shortfalls this period

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.

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27