Wells Fargo Commercial Mortgage Trust 2016 C24

10/31/2024 | Press release | Distributed by Public on 10/31/2024 11:35

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2016-L24

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2016-LC24

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

4

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

5

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

Master Servicer

Wells Fargo Bank, National Association

Additional Information

6

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

7

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

Bond / Collateral Reconciliation - Balances

8

Co-op Master Servicer

National Cooperative Bank, N.A.

Current Mortgage Loan and Property Stratification

9-13

Tom Klump

(703) 302-8080

[email protected]

Mortgage Loan Detail (Part 1)

14-17

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

Mortgage Loan Detail (Part 2)

18-21

Co-op Special Servicer

National Cooperative Bank, N.A.

Principal Prepayment Detail

22

Tom Klump

(703) 302-8080

[email protected]

Historical Detail

23

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

Delinquency Loan Detail

24

Special Servicer

LNR Partners, Inc.

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

Collateral Stratification and Historical Detail

25

[email protected]

Specially Serviced Loan Detail - Part 1

26

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

Specially Serviced Loan Detail - Part 2

27

Operating Trust Advisor

BellOak, LLC

Modified Loan Detail

28

Attention: Reporting

[email protected]

Historical Liquidated Loan Detail

29

200 N. Pacific Coast Highway, Suite 1400| El Segundo, CA 90245 | United States

Certificate Administrator

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

Historical Bond / Collateral Loss Reconciliation Detail

30

Bank, N.A.

Interest Shortfall Detail - Collateral Level

31

Corporate Trust Services (CMBS)

[email protected];

[email protected]

Supplemental Notes

32

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

Asset Representations

BellOak, LLC

Reviewer

Attention: Reporting

[email protected]

200 N. Pacific Coast Highway, Suite 1400| El Segundo, CA 90245 | United States

Trustee

Wilmington Trust, National Association

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 32

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

95000HBC5

1.441000%

41,394,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95000HBD3

2.501000%

55,655,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

95000HBE1

2.684000%

275,000,000.00

234,182,373.43

0.00

523,787.91

0.00

0.00

523,787.91

234,182,373.43

36.54%

30.00%

A-4

95000HBF8

2.942000%

290,568,000.00

290,568,000.00

0.00

712,375.88

0.00

0.00

712,375.88

290,568,000.00

36.54%

30.00%

A-SB

95000HBG6

2.825000%

69,133,000.00

21,241,958.87

1,329,549.29

50,007.11

0.00

0.00

1,379,556.40

19,912,409.58

36.54%

30.00%

A-S

95000HBH4

3.367000%

94,083,000.00

94,083,000.00

0.00

263,981.22

0.00

0.00

263,981.22

94,083,000.00

25.58%

21.00%

B

95000HBL5

3.621000%

48,347,000.00

48,347,000.00

0.00

145,887.07

0.00

0.00

145,887.07

48,347,000.00

19.94%

16.38%

C

95000HBM3

4.426910%

44,428,000.00

44,428,000.00

0.00

163,898.95

0.00

0.00

163,898.95

44,428,000.00

14.77%

12.13%

D

95000HAL6

3.214000%

49,655,000.00

49,655,000.00

0.00

132,992.64

0.00

0.00

132,992.64

49,655,000.00

8.98%

7.38%

E

95000HAN2

2.657910%

13,067,000.00

13,067,000.00

0.00

28,942.42

0.00

0.00

28,942.42

13,067,000.00

7.46%

6.13%

F

95000HAQ5

2.657910%

10,453,000.00

10,453,000.00

0.00

23,152.61

0.00

0.00

23,152.61

10,453,000.00

6.24%

5.13%

G

95000HAS1

2.657910%

10,454,000.00

10,454,000.00

0.00

23,154.82

0.00

0.00

23,154.82

10,454,000.00

5.02%

4.13%

H

95000HAU6

2.657910%

10,453,000.00

10,453,000.00

0.00

17,461.91

0.00

0.00

17,461.91

10,453,000.00

3.81%

3.13%

I*

95000HAW2

2.657910%

32,668,263.00

32,668,263.00

0.00

0.00

0.00

0.00

0.00

32,668,263.00

0.00%

0.00%

V

95000HAY8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95000HBA9

0.000000%

100.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,045,358,363.00

859,600,595.30

1,329,549.29

2,085,642.54

0.00

0.00

3,415,191.83

858,271,046.01

X-A

95000HBJ0

1.600121%

731,750,000.00

545,992,332.30

0.00

728,044.66

0.00

0.00

728,044.66

544,662,783.01

X-B

95000HBK7

0.973691%

142,430,000.00

142,430,000.00

0.00

115,568.98

0.00

0.00

115,568.98

142,430,000.00

X-D

95000HAA0

1.212910%

49,655,000.00

49,655,000.00

0.00

50,189.19

0.00

0.00

50,189.19

49,655,000.00

X-EF

95000HAC6

1.769000%

23,520,000.00

23,520,000.00

0.00

34,672.40

0.00

0.00

34,672.40

23,520,000.00

X-G

95000HAE2

1.769000%

10,454,000.00

10,454,000.00

0.00

15,410.94

0.00

0.00

15,410.94

10,454,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 32

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution

Ending Balance Support¹

Support¹

X-H

95000HAG7

1.769000%

10,453,000.00

10,453,000.00

0.00

15,409.46

0.00

0.00

15,409.46

10,453,000.00

X-I

95000HAJ1

1.769000%

32,668,263.00

32,668,263.00

0.00

48,158.46

0.00

0.00

48,158.46

32,668,263.00

Notional SubTotal

1,000,930,263.00

815,172,595.30

0.00

1,007,454.09

0.00

0.00

1,007,454.09

813,843,046.01

Deal Distribution Total

1,329,549.29

3,093,096.63

0.00

0.00

4,422,645.92

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 32

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

95000HBC5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95000HBD3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

95000HBE1

851.57226702

0.00000000

1.90468331

0.00000000

0.00000000

0.00000000

0.00000000

1.90468331

851.57226702

A-4

95000HBF8

1,000.00000000

0.00000000

2.45166667

0.00000000

0.00000000

0.00000000

0.00000000

2.45166667

1,000.00000000

A-SB

95000HBG6

307.26221732

19.23176037

0.72334645

0.00000000

0.00000000

0.00000000

0.00000000

19.95510682

288.03045695

A-S

95000HBH4

1,000.00000000

0.00000000

2.80583336

0.00000000

0.00000000

0.00000000

0.00000000

2.80583336

1,000.00000000

B

95000HBL5

1,000.00000000

0.00000000

3.01749995

0.00000000

0.00000000

0.00000000

0.00000000

3.01749995

1,000.00000000

C

95000HBM3

1,000.00000000

0.00000000

3.68909134

0.00000000

0.00000000

0.00000000

0.00000000

3.68909134

1,000.00000000

D

95000HAL6

1,000.00000000

0.00000000

2.67833330

0.00000000

0.00000000

0.00000000

0.00000000

2.67833330

1,000.00000000

E

95000HAN2

1,000.00000000

0.00000000

2.21492462

0.00000000

0.00000000

0.00000000

0.00000000

2.21492462

1,000.00000000

F

95000HAQ5

1,000.00000000

0.00000000

2.21492490

0.00000000

0.00000000

0.00000000

0.00000000

2.21492490

1,000.00000000

G

95000HAS1

1,000.00000000

0.00000000

2.21492443

0.00000000

0.00000000

0.00000000

0.00000000

2.21492443

1,000.00000000

H

95000HAU6

1,000.00000000

0.00000000

1.67051660

0.54440830

0.54440830

0.00000000

0.00000000

1.67051660

1,000.00000000

I

95000HAW2

1,000.00000000

0.00000000

0.00000000

2.21492462

38.98430076

0.00000000

0.00000000

0.00000000

1,000.00000000

V

95000HAY8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95000HBA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95000HBJ0

746.14599563

0.00000000

0.99493633

0.00000000

0.00000000

0.00000000

0.00000000

0.99493633

744.32905092

X-B

95000HBK7

1,000.00000000

0.00000000

0.81140897

0.00000000

0.00000000

0.00000000

0.00000000

0.81140897

1,000.00000000

X-D

95000HAA0

1,000.00000000

0.00000000

1.01075803

0.00000000

0.00000000

0.00000000

0.00000000

1.01075803

1,000.00000000

X-EF

95000HAC6

1,000.00000000

0.00000000

1.47416667

0.00000000

0.00000000

0.00000000

0.00000000

1.47416667

1,000.00000000

X-G

95000HAE2

1,000.00000000

0.00000000

1.47416683

0.00000000

0.00000000

0.00000000

0.00000000

1.47416683

1,000.00000000

X-H

95000HAG7

1,000.00000000

0.00000000

1.47416627

0.00000000

0.00000000

0.00000000

0.00000000

1.47416627

1,000.00000000

X-I

95000HAJ1

1,000.00000000

0.00000000

1.47416653

0.00000000

0.00000000

0.00000000

0.00000000

1.47416653

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 32

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3

09/01/24 - 09/30/24

30

0.00

523,787.91

0.00

523,787.91

0.00

0.00

0.00

523,787.91

0.00

A-4

09/01/24 - 09/30/24

30

0.00

712,375.88

0.00

712,375.88

0.00

0.00

0.00

712,375.88

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

50,007.11

0.00

50,007.11

0.00

0.00

0.00

50,007.11

0.00

A-S

09/01/24 - 09/30/24

30

0.00

263,981.22

0.00

263,981.22

0.00

0.00

0.00

263,981.22

0.00

B

09/01/24 - 09/30/24

30

0.00

145,887.07

0.00

145,887.07

0.00

0.00

0.00

145,887.07

0.00

C

09/01/24 - 09/30/24

30

0.00

163,898.95

0.00

163,898.95

0.00

0.00

0.00

163,898.95

0.00

D

09/01/24 - 09/30/24

30

0.00

132,992.64

0.00

132,992.64

0.00

0.00

0.00

132,992.64

0.00

E

09/01/24 - 09/30/24

30

0.00

28,942.42

0.00

28,942.42

0.00

0.00

0.00

28,942.42

0.00

F

09/01/24 - 09/30/24

30

0.00

23,152.61

0.00

23,152.61

0.00

0.00

0.00

23,152.61

0.00

G

09/01/24 - 09/30/24

30

0.00

23,154.82

0.00

23,154.82

0.00

0.00

0.00

23,154.82

0.00

H

09/01/24 - 09/30/24

30

0.00

23,152.61

0.00

23,152.61

5,690.70

0.00

0.00

17,461.91

5,690.70

I

09/01/24 - 09/30/24

30

1,198,536.98

72,357.74

0.00

72,357.74

72,357.74

0.00

0.00

0.00

1,273,549.39

X-A

09/01/24 - 09/30/24

30

0.00

728,044.66

0.00

728,044.66

0.00

0.00

0.00

728,044.66

0.00

X-B

09/01/24 - 09/30/24

30

0.00

115,568.98

0.00

115,568.98

0.00

0.00

0.00

115,568.98

0.00

X-D

09/01/24 - 09/30/24

30

0.00

50,189.19

0.00

50,189.19

0.00

0.00

0.00

50,189.19

0.00

X-EF

09/01/24 - 09/30/24

30

0.00

34,672.40

0.00

34,672.40

0.00

0.00

0.00

34,672.40

0.00

X-G

09/01/24 - 09/30/24

30

0.00

15,410.94

0.00

15,410.94

0.00

0.00

0.00

15,410.94

0.00

X-H

09/01/24 - 09/30/24

30

0.00

15,409.46

0.00

15,409.46

0.00

0.00

0.00

15,409.46

0.00

X-I

09/01/24 - 09/30/24

30

0.00

48,158.46

0.00

48,158.46

0.00

0.00

0.00

48,158.46

0.00

Totals

1,198,536.98

3,171,145.07

0.00

3,171,145.07

78,048.44

0.00

0.00

3,093,096.63

1,279,240.09

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 32

Additional Information

Total Available Distribution Amount (1)

4,422,645.92

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 32

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,185,717.17

Master Servicing Fee

8,833.34

Interest Reductions due to Nonrecoverability Determination

(73,075.56)

Certificate Administrator Fee

3,864.74

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

358.17

ARD Interest

0.00

Operating Advisor Fee

974.57

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

179.08

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,112,641.61

Total Fees

14,499.90

Principal

Expenses/Reimbursements

Scheduled Principal

1,329,549.29

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

5,045.09

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

1,329,549.29

Total Expenses/Reimbursements

5,045.09

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,093,096.63

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,329,549.29

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

4,422,645.92

Total Funds Collected

4,442,190.90

Total Funds Distributed

4,442,190.91

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 32

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

859,600,595.91

859,600,595.91

Beginning Certificate Balance

859,600,595.30

(-) Scheduled Principal Collections

1,329,549.29

1,329,549.29

(-) Principal Distributions

1,329,549.29

(-) 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

858,271,046.62

858,271,046.62

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

860,437,459.02

860,437,459.02

Ending Certificate Balance

858,271,046.01

Ending Actual Collateral Balance

859,107,937.66

859,107,937.66

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.61)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.61)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.43%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 32

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

13

129,152,128.60

15.05%

20

4.6507

NAP

Defeased

13

129,152,128.60

15.05%

20

4.6507

NAP

1,000,000 or less

3

1,642,140.11

0.19%

19

5.0390

1.921922

1.20 or less

22

199,383,623.96

23.23%

22

4.3192

0.330939

1,000,001 to 2,000,000

8

11,534,903.25

1.34%

19

4.7209

1.104587

1.21 to 1.30

3

61,904,457.70

7.21%

21

4.4535

1.296588

2,000,001 to 3,000,000

4

10,120,318.77

1.18%

23

3.6918

0.658425

1.31 to 1.40

3

9,005,692.96

1.05%

21

4.7435

1.355501

3,000,001 to 4,000,000

11

39,701,228.97

4.63%

21

4.4520

1.842985

1.41 to 1.50

3

122,179,323.95

14.24%

22

4.4672

1.474176

4,000,001 to 5,000,000

7

31,042,106.37

3.62%

22

4.5911

1.812420

1.51 to 1.75

9

58,793,366.28

6.85%

22

4.6150

1.686231

5,000,001 to 6,000,000

9

49,329,756.85

5.75%

21

4.1575

1.680405

1.76 to 2.00

13

90,251,757.62

10.52%

22

4.4509

1.890319

6,000,001 to 7,000,000

5

32,434,416.44

3.78%

23

4.7703

1.974314

2.01 to 2.25

8

55,590,004.62

6.48%

20

4.5271

2.124704

7,000,001 to 8,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.26 to 2.50

4

33,781,251.74

3.94%

21

4.6845

2.361307

8,000,001 to 9,000,000

2

17,619,253.57

2.05%

23

4.3895

1.595373

2.51 to 2.75

1

1,698,253.14

0.20%

23

4.8000

2.613900

9,000,001 to 10,000,000

1

9,231,372.66

1.08%

22

4.3500

1.743500

2.76 to 3.00

0

0.00

0.00%

0

0.0000

0.000000

10,000,001 to 15,000,000

9

107,771,746.96

12.56%

22

4.4545

1.610245

3.01 or greater

7

96,531,186.05

11.25%

21

4.1415

3.315770

15,000,001 to 20,000,000

3

53,820,808.75

6.27%

22

4.4498

0.831181

Totals

86

858,271,046.62

100.00%

21

4.4472

1.538909

20,000,001 to 30,000,000

7

172,406,001.54

20.09%

21

4.2354

1.876053

30,000,001 to 50,000,000

2

81,882,226.41

9.54%

21

4.5789

1.013571

50,000,001 or greater

2

110,582,637.37

12.88%

22

4.4752

1.472863

Totals

86

858,271,046.62

100.00%

21

4.4472

1.538909

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 32

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

14

129,152,128.60

15.05%

20

4.6507

NAP

Washington, DC

1

195,890.11

0.02%

22

3.9800

1.840000

Alabama

1

10,170,249.59

1.18%

21

4.4500

1.976900

Totals

96

858,271,046.62

100.00%

21

4.4472

1.538909

Arizona

1

3,606,340.64

0.42%

22

4.1600

2.108200

Property Type³

California

7

78,523,160.63

9.15%

21

4.4368

1.459800

Colorado

1

24,700,000.00

2.88%

23

4.2400

3.043400

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Florida

3

27,814,431.36

3.24%

20

4.7698

1.681121

Properties

Balance

Agg. Bal.

DSCR¹

Georgia

8

58,211,978.98

6.78%

22

4.4988

1.915918

Defeased

14

129,152,128.60

15.05%

20

4.6507

NAP

Idaho

1

20,246,077.31

2.36%

20

4.3660

2.290400

Lodging

10

95,405,676.15

11.12%

21

4.7615

1.845541

Illinois

1

737,750.00

0.09%

18

4.8900

1.989100

Mixed Use

2

10,238,790.06

1.19%

22

4.0287

2.295743

Indiana

4

5,628,572.19

0.66%

15

5.0150

2.135300

Mobile Home Park

9

57,234,158.39

6.67%

20

4.6050

1.548620

Maryland

1

3,501,125.71

0.41%

20

5.6500

2.416000

Multi-Family

16

84,109,985.04

9.80%

23

3.7946

1.620872

Michigan

1

3,341,847.31

0.39%

22

4.4500

1.393400

Office

17

201,792,004.04

23.51%

21

4.5029

0.521996

Minnesota

4

2,951,000.00

0.34%

19

5.0666

1.943856

Other

1

46,700,000.00

5.44%

21

4.4500

1.304800

Nevada

1

35,000,000.00

4.08%

21

3.7440

3.588800

Retail

24

195,966,731.89

22.83%

22

4.3478

1.987505

New Jersey

1

6,117,777.84

0.71%

20

4.5860

1.499800

Self Storage

3

37,671,572.45

4.39%

20

4.5000

2.943078

New York

17

152,519,366.83

17.77%

22

4.0048

0.849375

Totals

96

858,271,046.62

100.00%

21

4.4472

1.538909

North Carolina

2

8,065,392.43

0.94%

21

5.3751

1.449937

Ohio

7

33,456,338.40

3.90%

21

4.6121

1.516040

Pennsylvania

4

61,266,973.32

7.14%

22

4.6311

1.117935

South Carolina

1

6,871,826.03

0.80%

23

4.8000

0.760100

Tennessee

1

5,272,403.77

0.61%

22

4.3800

0.951300

Texas

8

69,720,161.02

8.12%

22

4.7238

0.915551

Utah

1

9,231,372.66

1.08%

22

4.3500

1.743500

Virginia

4

87,919,423.27

10.24%

22

4.4506

1.573429

Washington

1

14,049,458.61

1.64%

22

4.9500

0.894300

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 32

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

13

129,152,128.60

15.05%

20

4.6507

NAP

Defeased

13

129,152,128.60

15.05%

20

4.6507

NAP

3.500% or less

7

33,464,759.70

3.90%

22

3.4253

1.029050

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.501% to 3.750%

8

55,405,284.85

6.46%

22

3.6991

2.554682

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

2

4,556,357.89

0.53%

22

3.9991

2.963718

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

7

99,144,710.99

11.55%

22

4.1557

1.674484

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

16

254,483,802.14

29.65%

22

4.3961

1.331999

49 months or greater

73

729,118,918.02

84.95%

21

4.4112

1.550787

4.501% to 4.750%

11

175,298,762.64

20.42%

21

4.6150

1.703228

Totals

86

858,271,046.62

100.00%

21

4.4472

1.538909

4.751% to 5.000%

10

53,553,753.07

6.24%

21

4.8856

1.530438

5.001% to 5.250%

6

38,104,738.58

4.44%

21

5.0791

0.661058

5.251% to 5.500%

4

7,920,022.33

0.92%

18

5.4532

1.622528

5.501% to 5.750%

2

7,186,725.83

0.84%

20

5.6121

2.457540

5.751% or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

86

858,271,046.62

100.00%

21

4.4472

1.538909

(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 32

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

13

129,152,128.60

15.05%

20

4.6507

NAP

Defeased

13

129,152,128.60

15.05%

20

4.6507

NAP

60 months or less

72

728,923,027.91

84.93%

21

4.4113

1.550709

Interest Only

16

215,585,250.00

25.12%

21

4.2370

1.760098

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

50

494,584,850.81

57.63%

22

4.5209

1.489884

Totals

85

858,075,156.51

99.98%

21

4.4473

1.538840

301 months to 360 months

0

0.00

0.00%

0

0.0000

0.000000

361 months or greater

6

18,752,927.10

2.18%

22

3.5227

0.747728

Totals

85

858,075,156.51

99.98%

21

4.4473

1.538840

(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 32

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

13

129,152,128.60

15.05%

20

4.6507

NAP

60 months or less

1

195,890.11

0.02%

22

3.9800

1.840000

Underwriter's Information

2

25,474,000.00

2.97%

21

4.0306

2.400672

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

57

644,824,402.10

75.13%

21

4.4973

1.546695

Totals

1

195,890.11

0.02%

22

3.9800

1.840000

13 to 24 months

11

37,352,165.33

4.35%

22

3.7452

1.357526

25 months or greater

3

21,468,350.59

2.50%

22

3.4337

1.001471

Totals

86

858,271,046.62

100.00%

21

4.4472

1.538909

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 32

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

310935048

RT

Fredericksburg

VA

Actual/360

4.380%

217,497.38

132,208.77

0.00

N/A

09/01/26

--

59,588,324.35

59,456,115.58

10/01/24

2

28000896

MH

Various

Various

Actual/360

4.586%

195,789.41

104,897.80

0.00

N/A

06/06/26

--

51,231,419.59

51,126,521.79

10/06/24

3

310934701

98

New York

NY

Actual/360

4.450%

173,179.17

0.00

0.00

07/11/26

07/11/36

--

46,700,000.00

46,700,000.00

10/11/24

4

28300906

OF

New York

NY

Actual/360

4.109%

85,604.17

0.00

0.00

N/A

07/06/26

--

25,000,000.00

25,000,000.00

10/06/24

4A

28400906

Actual/360

4.109%

68,483.33

0.00

0.00

N/A

07/06/26

--

20,000,000.00

20,000,000.00

10/06/24

5

28000918

OF

Wyomissing

PA

Actual/360

4.750%

139,474.89

53,534.62

0.00

N/A

08/06/26

--

35,235,761.03

35,182,226.41

10/06/24

6

310936145

RT

Las Vegas

NV

Actual/360

3.744%

92,121.12

0.00

0.00

N/A

07/01/26

--

29,526,000.00

29,526,000.00

10/01/24

6A

310936147

Actual/360

3.744%

17,078.88

0.00

0.00

N/A

07/01/26

--

5,474,000.00

5,474,000.00

10/01/24

7

310936019

OF

Burbank

CA

Actual/360

4.300%

96,750.00

0.00

0.00

N/A

06/11/26

--

27,000,000.00

27,000,000.00

10/11/24

8

310934902

LO

Fairfax

VA

Actual/360

4.530%

86,766.28

50,520.46

0.00

N/A

07/11/26

--

22,984,444.69

22,933,924.23

10/11/24

9

28000914

MH

Inver Grove Heights

MN

Actual/360

4.488%

84,853.72

45,307.72

0.00

N/A

07/06/26

04/06/26

22,688,160.29

22,642,852.57

10/06/24

10

300571581

MF

Fort Collins

CO

Actual/360

4.240%

87,273.33

0.00

0.00

N/A

09/06/26

--

24,700,000.00

24,700,000.00

10/06/24

11

330933367

LO

Boise

ID

Actual/360

4.366%

73,828.88

45,872.21

0.00

N/A

06/11/26

--

20,291,949.52

20,246,077.31

10/11/24

12

330934730

SS

Los Angeles

CA

Actual/360

4.514%

86,518.33

0.00

0.00

N/A

06/11/26

--

23,000,000.00

23,000,000.00

10/11/24

13

300571560

MF

Houston

TX

Actual/360

4.400%

73,484.56

36,535.12

0.00

N/A

08/06/26

05/06/26

20,041,242.37

20,004,707.25

10/06/24

15

300571577

OF

Houston

TX

Actual/360

5.060%

0.00

0.00

0.00

N/A

09/06/26

--

17,330,173.26

17,330,173.26

07/06/22

16

28000928

OF

Dallas

TX

Actual/360

4.222%

58,151.34

37,457.57

0.00

N/A

09/06/26

--

16,528,093.06

16,490,635.49

10/06/24

17

300571558

MF

Houston

TX

Actual/360

4.600%

60,090.47

31,672.87

0.00

N/A

08/06/26

05/06/26

15,675,774.22

15,644,101.35

10/06/24

19

28000930

LO

Bothell

WA

Actual/360

4.950%

58,134.11

43,660.00

0.00

N/A

08/06/26

--

14,093,118.61

14,049,458.61

10/06/24

20

28200846

MF

Norman

OK

Actual/360

4.858%

63,399.93

24,277.43

0.00

N/A

01/06/26

10/06/25

15,660,749.61

15,636,472.18

10/06/24

21

310932777

OF

Atlanta

GA

Actual/360

4.420%

49,787.36

28,013.81

0.00

N/A

08/11/26

--

13,516,931.32

13,488,917.51

10/11/24

22

28000934

RT

Latrobe

PA

Actual/360

4.500%

48,047.61

22,888.33

0.00

N/A

09/06/26

--

12,812,695.52

12,789,807.19

10/06/24

23

470100950

MF

New York

NY

Actual/360

3.350%

32,224.97

29,474.92

0.00

N/A

08/01/26

--

11,543,273.39

11,513,798.47

10/01/24

24

28000899

OF

Houston

TX

Actual/360

4.950%

49,610.55

25,117.25

0.00

N/A

06/06/26

--

12,026,799.70

12,001,682.45

10/06/24

25

310934423

RT

Kennett Square

PA

Actual/360

4.390%

42,506.91

22,515.24

0.00

N/A

09/11/26

--

11,619,201.82

11,596,686.58

10/11/24

26

410934509

SS

Walnut Creek

CA

Actual/360

4.620%

43,205.30

19,997.06

0.00

N/A

06/11/26

--

11,222,156.93

11,202,159.87

10/11/24

27

300571575

RT

Conyers

GA

Actual/360

4.330%

39,621.13

21,464.93

0.00

N/A

09/06/26

--

10,980,451.62

10,958,986.69

10/06/24

28

28000913

OF

Montgomery

AL

Actual/360

4.450%

37,798.66

22,647.59

0.00

N/A

07/06/26

--

10,192,897.18

10,170,249.59

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 32

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

300571579

RT

Mesa

AZ

Actual/360

4.750%

38,281.99

20,403.34

0.00

N/A

09/06/26

--

9,671,240.53

9,650,837.19

10/06/24

30

28000826

MF

Canal Winchester

OH

Actual/360

4.980%

40,986.39

18,465.21

0.00

N/A

12/06/25

--

9,876,238.46

9,857,773.25

10/06/24

31

610935236

RT

Draper

UT

Actual/360

4.350%

33,538.85

20,722.64

0.00

N/A

08/11/26

--

9,252,095.30

9,231,372.66

10/11/24

32

28000925

RT

Savannah

GA

Actual/360

4.430%

32,188.74

22,400.94

0.00

N/A

08/06/26

--

8,719,297.12

8,696,896.18

10/06/24

34

410934184

RT

Houston

TX

Actual/360

4.350%

32,411.02

18,614.69

0.00

N/A

09/11/26

--

8,940,972.08

8,922,357.39

10/11/24

37

28000871

MF

Fort Wayne

IN

Actual/360

5.160%

35,781.17

15,329.90

0.00

N/A

04/06/26

--

8,321,201.63

8,305,871.73

10/06/24

38

28000842

OF

Indianapolis

IN

Actual/360

5.015%

23,566.34

10,432.36

0.00

N/A

01/06/26

--

5,639,004.55

5,628,572.19

10/06/24

38A

306941068

Actual/360

5.015%

9,234.41

4,087.90

0.00

N/A

01/06/26

--

2,209,630.55

2,205,542.65

10/06/24

40

300571576

LO

Beaufort

SC

Actual/360

4.800%

27,545.02

14,428.21

0.00

N/A

09/06/26

--

6,886,254.24

6,871,826.03

10/06/24

41

600936054

RT

Rockwall

TX

Actual/360

4.320%

23,967.71

14,971.94

0.00

N/A

08/11/26

--

6,657,698.09

6,642,726.15

10/11/24

42

300571574

LO

Austin

TX

Actual/360

5.080%

28,442.98

13,540.44

0.00

N/A

09/06/26

--

6,718,815.04

6,705,274.60

10/06/24

43

300571570

LO

McDonough

GA

Actual/360

4.510%

24,511.31

14,295.58

0.00

N/A

08/06/26

--

6,521,857.10

6,507,561.52

10/06/24

44

300571583

RT

Coachella

CA

Actual/360

4.650%

24,652.97

13,607.28

0.00

N/A

09/06/26

--

6,362,055.88

6,348,448.60

10/06/24

46

28000909

MF

Austin

TX

Actual/360

4.750%

26,104.77

11,453.84

0.00

N/A

07/06/26

--

6,594,888.26

6,583,434.42

10/06/24

47

306490047

LO

Athens

GA

Actual/360

4.800%

24,055.91

12,670.66

0.00

N/A

08/06/26

--

6,013,976.35

6,001,305.69

10/06/24

48

28000920

MU

New York

NY

Actual/360

4.050%

19,885.69

13,735.48

0.00

N/A

08/06/26

--

5,892,057.76

5,878,322.28

10/06/24

49

470100990

MF

White Plains

NY

Actual/360

3.490%

15,931.77

13,668.35

0.00

N/A

09/01/26

--

5,477,972.26

5,464,303.91

10/01/24

50

470100410

MF

Rye

NY

Actual/360

3.660%

16,537.45

13,234.08

0.00

N/A

09/01/26

--

5,422,116.01

5,408,881.93

10/01/24

51

470100910

MF

Riverdale

NY

Actual/360

3.650%

16,449.40

13,285.47

0.00

N/A

08/01/26

--

5,408,021.48

5,394,736.01

10/01/24

52

300571582

OF

Houston

TX

Actual/360

4.720%

21,539.28

11,600.56

0.00

N/A

09/06/26

--

5,476,086.94

5,464,486.38

10/06/24

53

306490053

MF

Newman

GA

Actual/360

4.700%

20,975.67

11,439.19

0.00

N/A

08/06/26

--

5,355,489.57

5,344,050.38

10/06/24

54

28000904

LO

Raleigh

NC

Actual/360

5.488%

22,492.29

14,616.66

0.00

N/A

06/06/26

--

4,918,138.99

4,903,522.33

10/06/24

55

600935608

OF

Memphis

TN

Actual/360

4.380%

19,294.49

13,757.91

0.00

N/A

08/11/26

--

5,286,161.68

5,272,403.77

10/11/24

56

28000935

OF

Missouri City

TX

Actual/360

4.510%

20,202.47

10,234.31

0.00

N/A

09/06/26

--

5,375,379.30

5,365,144.99

10/06/24

57

300571566

RT

Columbus

OH

Actual/360

4.800%

18,213.76

9,593.50

0.00

N/A

08/06/26

--

4,553,439.15

4,543,845.65

10/06/24

58

410935115

MU

San Jose

CA

Actual/360

4.000%

14,569.08

10,256.52

0.00

N/A

08/11/26

--

4,370,724.30

4,360,467.78

10/11/24

59

300571567

MH

Chesapeake

VA

Actual/360

4.750%

17,490.91

9,373.93

0.00

N/A

08/06/26

--

4,418,757.39

4,409,383.46

10/06/24

60

470100610

MF

Yonkers

NY

Actual/360

3.580%

13,414.39

6,195.79

0.00

N/A

08/01/26

--

4,496,444.00

4,490,248.21

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 32

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

61

410935008

RT

Stockton

CA

Actual/360

4.500%

15,341.39

8,979.50

0.00

N/A

08/11/26

--

4,091,038.39

4,082,058.89

10/11/24

62

300571565

OF

Port St Lucie

FL

Actual/360

4.930%

17,502.49

7,660.58

0.00

N/A

08/06/26

--

4,260,240.63

4,252,580.05

10/06/24

63

600934670

RT

Tucson

AZ

Actual/360

4.160%

12,544.08

12,144.64

0.00

N/A

08/11/26

--

3,618,485.28

3,606,340.64

10/11/24

64

28000895

LO

Pensacola

FL

Actual/360

5.576%

17,176.33

10,884.93

0.00

N/A

06/06/26

--

3,696,485.05

3,685,600.12

10/06/24

65

470101030

MF

Brooklyn

NY

Actual/360

3.480%

11,460.05

5,532.41

0.00

N/A

09/01/26

--

3,951,741.68

3,946,209.27

10/01/24

66

28000902

LO

Frederick

MD

Actual/360

5.650%

16,532.77

10,259.56

0.00

N/A

06/06/26

--

3,511,385.27

3,501,125.71

10/06/24

67

479067300

RT

Cumming

GA

Actual/360

5.090%

15,913.52

6,864.57

0.00

N/A

01/01/26

--

3,751,713.00

3,744,848.43

10/01/24

68

470100430

MF

Bronx

NY

Actual/360

3.500%

10,993.65

5,276.77

0.00

N/A

08/01/26

--

3,769,251.58

3,763,974.81

10/01/24

69

410935702

SS

Smyrna

GA

Actual/360

4.020%

11,649.80

8,139.03

0.00

N/A

08/11/26

--

3,477,551.61

3,469,412.58

10/11/24

70

470101130

MF

Long Beach

NY

Actual/360

3.300%

6,621.17

19,024.50

0.00

N/A

09/01/26

--

2,407,697.20

2,388,672.70

10/01/24

71

410933922

RT

Roseville

MI

Actual/360

4.450%

12,420.13

7,401.20

0.00

N/A

08/11/26

--

3,349,248.51

3,341,847.31

10/11/24

72

600936085

RT

Fort Mill

SC

Actual/360

4.490%

12,258.46

7,200.75

0.00

N/A

08/11/26

05/11/26

3,276,203.98

3,269,003.23

10/11/24

73

28001000

RT

Boardman Township

OH

Actual/360

4.560%

14,364.00

0.00

0.00

09/06/26

01/06/30

--

3,780,000.00

3,780,000.00

10/06/24

74

470100850

MF

Long Beach

NY

Actual/360

3.500%

10,791.67

0.00

0.00

N/A

08/01/26

--

3,700,000.00

3,700,000.00

10/01/24

76

300571557

SS

Winchester

VA

Actual/360

4.600%

12,840.07

5,922.71

0.00

N/A

05/06/26

--

3,349,584.35

3,343,661.64

10/06/24

77

300571572

RT

Greensboro

NC

Actual/360

5.200%

13,728.80

6,313.75

0.00

N/A

08/06/26

--

3,168,183.85

3,161,870.10

10/06/24

78

28000809

RT

Various

Various

Actual/360

4.890%

6,251.05

0.00

0.00

N/A

04/06/26

--

1,534,000.00

1,534,000.00

10/06/24

79

28000873

RT

Various

MN

Actual/360

5.250%

6,711.25

0.00

0.00

N/A

04/06/26

--

1,534,000.00

1,534,000.00

10/06/24

80

470099910

MF

Bronx

NY

Actual/360

3.440%

7,715.92

3,798.10

0.00

N/A

09/01/26

--

2,691,598.64

2,687,800.54

10/01/24

81

410931318

OF

Venice

CA

Actual/360

4.500%

9,508.47

5,565.42

0.00

N/A

08/11/26

--

2,535,590.91

2,530,025.49

10/11/24

82

470100510

MF

Flushing

NY

Actual/360

3.520%

7,384.13

3,496.43

0.00

N/A

09/01/26

--

2,517,316.47

2,513,820.04

10/01/24

83

28000831

OF

Houston

TX

Actual/360

4.779%

7,903.06

4,396.76

0.00

N/A

12/06/25

--

1,984,448.21

1,980,051.45

10/06/24

84

300571580

MH

Apollo

PA

Actual/360

4.800%

6,804.62

2,901.69

0.00

N/A

09/01/26

--

1,701,154.83

1,698,253.14

10/01/24

85

470100180

MF

New York

NY

Actual/360

3.620%

3,770.20

3,066.35

0.00

N/A

09/01/26

--

1,249,790.78

1,246,724.43

10/01/24

86

470100470

MF

Bronx

NY

Actual/360

3.690%

4,159.55

1,823.47

0.00

N/A

08/01/26

--

1,352,697.70

1,350,874.23

10/01/24

87

28000851

RT

Radford

VA

Actual/360

5.390%

5,030.67

0.00

0.00

02/06/26

02/06/31

--

1,120,000.00

1,120,000.00

10/06/24

88

28000849

RT

Village of Malone

NY

Actual/360

5.370%

4,792.72

0.00

0.00

02/06/26

02/06/31

--

1,071,000.00

1,071,000.00

10/06/24

89

470100700

MF

Washington

DC

Actual/360

3.980%

677.61

8,415.79

0.00

N/A

08/01/26

--

204,305.90

195,890.11

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 32

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

90

28000841

RT

Mercedes

TX

Actual/360

5.440%

3,742.27

0.00

0.00 02/06/26

02/06/31

--

825,500.00

825,500.00

10/06/24

91

28001001

RT

Aurora

MN

Actual/360

4.840%

2,503.69

0.00

0.00 09/06/26

09/06/31

--

620,750.00

620,750.00

10/06/24

Totals

3,112,641.61

1,329,549.29

0.00

859,600,595.91

858,271,046.62

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 17 of 32

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

7,980,914.54

4,232,124.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

5,199,977.36

2,756,884.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

247.52

0.00

3

2,729,818.00

1,378,422.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

1,636,248.60

512,803.81

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

2,718,495.02

1,010,778.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

76,786,147.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7

(3,147,266.00)

(1,516,287.50)

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

3,063,015.00

3,444,605.60

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

10

3,243,193.40

1,645,927.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,813,132.45

3,692,769.74

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

3,402,318.88

1,753,089.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

15

282,312.00

0.00

--

--

05/13/24

10,982,933.12

950,598.98

(189.91)

2,013,984.73

0.00

0.00

16

1,478,765.12

650,872.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

19

1,286,666.81

1,277,963.38

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

21

1,924,945.88

1,009,207.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,984,625.80

914,997.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

681,909.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,898,995.64

868,376.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,212,024.57

920,484.32

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,707,098.90

817,915.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,268,477.00

666,983.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,558,016.02

789,802.61

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 18 of 32

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

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

30

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

31

1,221,970.42

601,295.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

810,381.92

414,875.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,156,095.96

605,929.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

38

930,041.37

519,820.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

40

22,252.70

525,526.70

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

42

1,217,611.48

1,169,843.94

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

654,906.38

714,341.38

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

1,130,485.84

607,239.74

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

47

3,168,075.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

48

580,169.01

367,171.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

362,039.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

574,554.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

51

357,346.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

52

815,578.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

53

596,812.45

328,550.37

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

954,227.78

851,007.27

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

408,710.63

238,664.05

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

57

517,349.25

242,828.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

771,399.81

466,490.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

59

550,463.65

280,679.63

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

60

300,224.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 32

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

61

583,629.00

320,909.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

62

518,444.88

285,915.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

63

589,254.97

336,878.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

64

935,568.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

65

382,523.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

66

736,456.84

863,145.62

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

67

597,404.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

68

114,230.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

69

715,806.00

373,432.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

70

300,084.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

71

431,761.00

177,305.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

72

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

73

326,325.46

81,580.88

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

74

177,441.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

76

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

77

287,936.05

72,066.50

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

78

154,416.24

77,208.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

79

154,320.21

77,161.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

80

105,185.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

81

236,335.10

57,663.25

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

82

(38,295.18)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

83

85,469.93

30,735.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

84

254,312.80

155,180.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

85

76,570.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

86

(119,468.36)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

87

112,963.29

42,639.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

88

96,844.80

48,422.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

89

201,459.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 32

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

90

82,935.00

41,467.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

91

65,599.16

16,399.79

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

147,976,039.13

37,820,096.87

10,982,933.12

950,598.98

(189.91)

2,013,984.73

247.52

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 32

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 22 of 32

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

1

17,330,173.26

0

0.00

1

17,330,173.26

0

0.00

0

0.00

0

0.00

4.447193%

4.419806%

21

09/17/24

0

0.00

0

0.00

1

17,330,173.26

0

0.00

1

17,330,173.26

0

0.00

0

0.00

0

0.00

4.447252%

4.419867%

22

08/16/24

0

0.00

0

0.00

1

17,362,619.38

0

0.00

1

17,362,619.38

0

0.00

0

0.00

0

0.00

4.447326%

4.419932%

23

07/17/24

0

0.00

0

0.00

1

17,394,924.74

0

0.00

1

17,394,924.74

0

0.00

0

0.00

0

0.00

4.447399%

4.419996%

24

06/17/24

0

0.00

0

0.00

1

17,429,529.14

0

0.00

1

17,429,529.14

0

0.00

0

0.00

0

0.00

4.447481%

4.422075%

25

05/17/24

0

0.00

0

0.00

1

17,461,544.22

0

0.00

1

17,461,544.22

0

0.00

0

0.00

0

0.00

4.447553%

4.422139%

26

04/17/24

0

0.00

0

0.00

1

17,495,868.88

0

0.00

1

17,495,868.88

0

0.00

0

0.00

0

0.00

4.447634%

4.422212%

27

03/15/24

0

0.00

0

0.00

1

17,527,596.16

0

0.00

1

17,527,596.16

0

0.00

0

0.00

0

0.00

4.447704%

4.422275%

28

02/16/24

0

0.00

0

0.00

1

17,564,101.84

0

0.00

1

17,564,101.84

0

0.00

0

0.00

0

0.00

4.447793%

4.422356%

29

01/18/24

0

0.00

0

0.00

1

17,595,533.10

0

0.00

1

17,595,533.10

0

0.00

0

0.00

0

0.00

4.447861%

4.422417%

30

12/15/23

0

0.00

0

0.00

1

17,626,828.00

0

0.00

1

17,626,828.00

0

0.00

0

0.00

0

0.00

4.447929%

4.422478%

31

11/17/23

0

0.00

0

0.00

1

17,660,458.64

0

0.00

1

17,660,458.64

0

0.00

0

0.00

0

0.00

4.448006%

4.422547%

32

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

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 32

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

15

300571577

07/06/22

26

6

(189.91)

2,013,984.73

4,893,482.65

18,160,267.76

12/31/20

7

10/04/22

Totals

(189.91)

2,013,984.73

4,893,482.65

18,160,267.76

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 24 of 32

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

15,636,472

15,636,472

0

0

13 - 24 Months

788,517,324

771,187,151

0

17,330,173

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

54,117,250

54,117,250

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

858,271,047

840,940,873

0

0

0

17,330,173

Sep-24

859,600,596

842,270,423

0

0

0

17,330,173

Aug-24

860,879,399

843,516,780

0

0

0

17,362,619

Jul-24

862,153,270

844,758,345

0

0

0

17,394,925

Jun-24

863,503,214

846,073,685

0

0

0

17,429,529

May-24

864,766,961

847,305,416

0

0

0

17,461,544

Apr-24

866,107,144

848,611,276

0

0

0

17,495,869

Mar-24

867,360,844

849,833,248

0

0

0

17,527,596

Feb-24

868,772,996

851,208,894

0

0

0

17,564,102

Jan-24

870,016,406

852,420,873

0

0

0

17,595,533

Dec-23

871,255,022

853,628,194

0

0

0

17,626,828

Nov-23

872,570,978

854,910,519

0

0

0

17,660,459

(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 25 of 32

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

15

300571577

17,330,173.26

18,160,267.76

16,800,000.00

02/26/24

(1,507,628.00)

(0.86090)

12/31/23

09/06/26

262

40

300571576

6,871,826.03

6,871,826.03

9,200,000.00

08/02/24

382,868.70

0.76010

03/31/24

09/06/26

262

Totals

24,201,999.29

25,032,093.79

26,000,000.00

(1,124,759.30)

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 32

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

15

300571577

OF

TX

12/31/20

7

REO Title Date: 10/4/2022. The Property is comprised of two parcels of land that is approx. 9.13 acres in size. The Property is designed and used for multi-tenant office and retail purposes. One Corporate Plaza consists of a 6-story office

building and a two-level parking garage that were constructed in 1984. Two Corporate Plaza consists of an 8-story office building, one-story retail building and one 3-level parking garage that were constructed in 1989. The Property is located

in the Clear Lakes market of Houston. Crossed with or Companion Loan: Pari Passu loan in WFCM 2016-C36. Deferred Maintenance: Most deferred maintenance issues have been addressed or are in the process of being completed,

including fire panel replacement, partial roof replacement and elevator modernization. All chillers have been replaced by the Receiver before the REO title date. Common areas updates are almost complete. Leasing Summary: Approx. six

lease renewals have been completed with an aggregate of 28,753 SF. Three new leases with an aggregate of 22K SF have been completed. Marketing Summary: The property is currently not listed for sale.

40

300571576

LO

SC

06/27/24

13

Loan transferred to SS on 6/28/2024 for imminent default due to Borrower's failure to complete the required PIP work by May 1, 2024. Lender previously extended Borrower relief for CoVID-19 related impact and then a forbearance agreement.

Subject is a 97-key full-service branded Holiday Inn and Suites in Beaufort, SC. Lender continue to dual track discussions with Borrower.

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 27 of 32

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

8

310934902

25,260,857.83

4.53000%

25,218,930.83

4.53000%

10

06/22/20

07/11/20

08/11/20

18

28000911

16,659,587.37

5.85000%

16,640,152.39

5.85000%

10

06/05/20

06/06/20

08/11/20

36

28210779

9,600,000.00

4.96000%

9,600,000.00

4.96000%

9

08/03/20

05/06/20

--

40

300571576

0.00

4.80000%

0.00

4.80000%

10

08/19/20

06/08/20

09/11/20

40

300571576

0.00

4.80000%

0.00

4.80000%

10

04/06/23

06/08/20

09/11/20

42

300571574

0.00

5.08000%

0.00

5.08000%

8

11/10/21

10/27/21

--

57

300571566

4,989,242.13

4.80000%

4,989,242.13

4.80000%

10

06/05/20

06/06/20

06/11/20

64

28000895

4,185,244.29

5.57600%

4,177,278.71

5.57600%

10

06/05/20

06/06/20

08/11/20

Totals

60,694,931.62

60,625,604.06

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 28 of 32

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 29 of 32

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 30 of 32

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)

15

0.00

0.00

3,610.45

0.00

0.00

0.00

0.00

73,075.56

0.00

0.00

0.00

0.00

40

0.00

0.00

1,434.64

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

5,045.09

0.00

0.00

0.00

0.00

73,075.56

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

78,120.65

© 2021 Computershare. All rights reserved. Confidential.

Page 31 of 32

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 32 of 32