Wells Fargo Commercial Mortgage Trust 2018-C44

09/27/2024 | Press release | Distributed by Public on 09/27/2024 09:26

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

09/17/24

Wells Fargo Commercial Mortgage Trust 2018-C44

Determination Date:

09/11/24

Next Distribution Date:

10/18/24

Record Date:

08/30/24

Commercial Mortgage Pass-Through Certificates

Series 2018-C44

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

3

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

4

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

General 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

Special Servicer

Rialto Capital Advisors, LLC

Current Mortgage Loan and Property Stratification

8-12

Niral Shah

(305) 485-2041

[email protected]

Mortgage Loan Detail (Part 1)

13-14

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Representations Reviewer

Principal Prepayment Detail

17

Attention: Transaction Manager

[email protected]

Historical Detail

18

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

Delinquency Loan Detail

19

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

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

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

95001JAS6

3.045000%

20,962,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001JAT4

4.178000%

27,202,000.00

11,599,999.96

0.00

40,387.33

0.00

0.00

40,387.33

11,599,999.96

31.94%

30.00%

A-3

95001JAU1

3.824000%

6,828,000.00

6,828,000.00

0.00

21,758.56

0.00

0.00

21,758.56

6,828,000.00

31.94%

30.00%

A-SB

95001JAV9

4.167000%

37,620,000.00

28,143,711.10

628,726.74

97,729.04

0.00

0.00

726,455.78

27,514,984.36

31.94%

30.00%

A-4

95001JAW7

3.948000%

175,000,000.00

175,000,000.00

0.00

575,750.00

0.00

0.00

575,750.00

175,000,000.00

31.94%

30.00%

A-5

95001JAX5

4.212000%

269,070,000.00

269,070,000.00

0.00

944,435.70

0.00

0.00

944,435.70

269,070,000.00

31.94%

30.00%

A-S

95001JBA4

4.464000%

43,126,000.00

43,126,000.00

0.00

160,428.72

0.00

0.00

160,428.72

43,126,000.00

25.95%

24.38%

B

95001JBB2

4.685000%

36,418,000.00

36,418,000.00

0.00

142,181.94

0.00

0.00

142,181.94

36,418,000.00

20.90%

19.63%

C

95001JBC0

4.974327%

38,334,000.00

38,334,000.00

0.00

158,904.87

0.00

0.00

158,904.87

38,334,000.00

15.57%

14.63%

D

95001JAC1

3.000000%

32,086,000.00

32,086,000.00

0.00

80,215.00

0.00

0.00

80,215.00

32,086,000.00

11.12%

10.44%

E-RR

95001JAE7

4.974327%

12,957,000.00

12,957,000.00

0.00

53,710.29

0.00

0.00

53,710.29

12,957,000.00

9.32%

8.75%

F-RR

95001JAG2

4.974327%

21,084,000.00

21,084,000.00

0.00

87,398.92

0.00

0.00

87,398.92

21,084,000.00

6.39%

6.00%

G-RR

95001JAJ6

4.974327%

8,626,000.00

8,626,000.00

0.00

35,757.12

0.00

0.00

35,757.12

8,626,000.00

5.19%

4.88%

H-RR*

95001JAL1

4.974327%

37,376,123.00

37,376,123.00

0.00

80,160.25

0.00

0.00

80,160.25

37,376,123.00

0.00%

0.00%

V

95001JAN7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95001JAQ0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

766,689,123.00

720,648,834.06

628,726.74

2,478,817.74

0.00

0.00

3,107,544.48

720,020,107.32

X-A

95001JAY3

0.865274%

536,682,000.00

490,641,711.06

0.00

353,782.90

0.00

0.00

353,782.90

490,012,984.32

X-B

95001JAZ0

0.276091%

117,878,000.00

117,878,000.00

0.00

27,120.88

0.00

0.00

27,120.88

117,878,000.00

X-D

95001JAA5

1.974327%

32,086,000.00

32,086,000.00

0.00

52,790.21

0.00

0.00

52,790.21

32,086,000.00

Notional SubTotal

686,646,000.00

640,605,711.06

0.00

433,693.99

0.00

0.00

433,693.99

639,976,984.32

Deal Distribution Total

628,726.74

2,912,511.73

0.00

0.00

3,541,238.47

*

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

95001JAS6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001JAT4

426.43923094

0.00000000

1.48471914

0.00000000

0.00000000

0.00000000

0.00000000

1.48471914

426.43923094

A-3

95001JAU1

1,000.00000000

0.00000000

3.18666667

0.00000000

0.00000000

0.00000000

0.00000000

3.18666667

1,000.00000000

A-SB

95001JAV9

748.10502658

16.71256619

2.59779479

0.00000000

0.00000000

0.00000000

0.00000000

19.31036098

731.39246039

A-4

95001JAW7

1,000.00000000

0.00000000

3.29000000

0.00000000

0.00000000

0.00000000

0.00000000

3.29000000

1,000.00000000

A-5

95001JAX5

1,000.00000000

0.00000000

3.51000000

0.00000000

0.00000000

0.00000000

0.00000000

3.51000000

1,000.00000000

A-S

95001JBA4

1,000.00000000

0.00000000

3.72000000

0.00000000

0.00000000

0.00000000

0.00000000

3.72000000

1,000.00000000

B

95001JBB2

1,000.00000000

0.00000000

3.90416662

0.00000000

0.00000000

0.00000000

0.00000000

3.90416662

1,000.00000000

C

95001JBC0

1,000.00000000

0.00000000

4.14527234

0.00000000

0.00000000

0.00000000

0.00000000

4.14527234

1,000.00000000

D

95001JAC1

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

95001JAE7

1,000.00000000

0.00000000

4.14527205

0.00000000

0.00000000

0.00000000

0.00000000

4.14527205

1,000.00000000

F-RR

95001JAG2

1,000.00000000

0.00000000

4.14527224

0.00000000

0.00000000

0.00000000

0.00000000

4.14527224

1,000.00000000

G-RR

95001JAJ6

1,000.00000000

0.00000000

4.14527243

0.00000000

0.00000000

0.00000000

0.00000000

4.14527243

1,000.00000000

H-RR

95001JAL1

1,000.00000000

0.00000000

2.14469141

2.00058096

66.37091493

0.00000000

0.00000000

2.14469141

1,000.00000000

V

95001JAN7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95001JAQ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95001JAY3

914.21309278

0.00000000

0.65920396

0.00000000

0.00000000

0.00000000

0.00000000

0.65920396

913.04158574

X-B

95001JAZ0

1,000.00000000

0.00000000

0.23007584

0.00000000

0.00000000

0.00000000

0.00000000

0.23007584

1,000.00000000

X-D

95001JAA5

1,000.00000000

0.00000000

1.64527239

0.00000000

0.00000000

0.00000000

0.00000000

1.64527239

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

08/01/24 - 08/30/24

30

0.00

40,387.33

0.00

40,387.33

0.00

0.00

0.00

40,387.33

0.00

A-3

08/01/24 - 08/30/24

30

0.00

21,758.56

0.00

21,758.56

0.00

0.00

0.00

21,758.56

0.00

A-SB

08/01/24 - 08/30/24

30

0.00

97,729.04

0.00

97,729.04

0.00

0.00

0.00

97,729.04

0.00

A-4

08/01/24 - 08/30/24

30

0.00

575,750.00

0.00

575,750.00

0.00

0.00

0.00

575,750.00

0.00

A-5

08/01/24 - 08/30/24

30

0.00

944,435.70

0.00

944,435.70

0.00

0.00

0.00

944,435.70

0.00

X-A

08/01/24 - 08/30/24

30

0.00

353,782.90

0.00

353,782.90

0.00

0.00

0.00

353,782.90

0.00

X-B

08/01/24 - 08/30/24

30

0.00

27,120.88

0.00

27,120.88

0.00

0.00

0.00

27,120.88

0.00

X-D

08/01/24 - 08/30/24

30

0.00

52,790.21

0.00

52,790.21

0.00

0.00

0.00

52,790.21

0.00

A-S

08/01/24 - 08/30/24

30

0.00

160,428.72

0.00

160,428.72

0.00

0.00

0.00

160,428.72

0.00

B

08/01/24 - 08/30/24

30

0.00

142,181.94

0.00

142,181.94

0.00

0.00

0.00

142,181.94

0.00

C

08/01/24 - 08/30/24

30

0.00

158,904.87

0.00

158,904.87

0.00

0.00

0.00

158,904.87

0.00

D

08/01/24 - 08/30/24

30

0.00

80,215.00

0.00

80,215.00

0.00

0.00

0.00

80,215.00

0.00

E-RR

08/01/24 - 08/30/24

30

0.00

53,710.29

0.00

53,710.29

0.00

0.00

0.00

53,710.29

0.00

F-RR

08/01/24 - 08/30/24

30

0.00

87,398.92

0.00

87,398.92

0.00

0.00

0.00

87,398.92

0.00

G-RR

08/01/24 - 08/30/24

30

0.00

35,757.12

0.00

35,757.12

0.00

0.00

0.00

35,757.12

0.00

H-RR

08/01/24 - 08/30/24

30

2,395,981.53

154,934.21

0.00

154,934.21

74,773.96

0.00

0.00

80,160.25

2,480,687.48

Totals

2,395,981.53

2,987,285.69

0.00

2,987,285.69

74,773.96

0.00

0.00

2,912,511.73

2,480,687.48

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,541,238.47

(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

3,000,535.79

Master Servicing Fee

5,892.54

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,419.14

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

310.28

ARD Interest

0.00

Operating Advisor Fee

1,151.96

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

186.17

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,000,535.79

Total Fees

13,250.08

Principal

Expenses/Reimbursements

Scheduled Principal

628,726.74

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

50,092.22

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

23,830.74

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)

851.00

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

628,726.74

Total Expenses/Reimbursements

74,773.96

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,912,511.73

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

628,726.74

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,541,238.47

Total Funds Collected

3,629,262.53

Total Funds Distributed

3,629,262.51

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

720,648,834.39

720,648,834.39

Beginning Certificate Balance

720,648,834.06

(-) Scheduled Principal Collections

628,726.74

628,726.74

(-) Principal Distributions

628,726.74

(-) 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

720,020,107.65

720,020,107.65

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

720,710,933.15

720,710,933.15

Ending Certificate Balance

720,020,107.32

Ending Actual Collateral Balance

720,020,107.77

720,020,107.77

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.33)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.33)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.97%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 27

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

3,000,000 or less

2

3,845,294.29

0.53%

42

5.0890

1.906035

1.20 or less

8

158,734,414.88

22.05%

39

4.9172

0.510373

3,000,001 to 4,000,000

2

7,301,409.18

1.01%

42

5.3155

1.445549

1.21 to 1.30

3

79,391,047.48

11.03%

43

4.8178

1.226214

4,000,001 to 5,000,000

3

14,003,174.40

1.94%

42

4.8772

1.620856

1.31 to 1.40

2

28,924,253.18

4.02%

43

5.0446

1.355325

5,000,001 to 6,000,000

3

16,358,549.32

2.27%

43

5.6127

2.446814

1.41 to 1.50

0

0.00

0.00%

0

0.0000

0.000000

6,000,001 to 8,000,000

2

13,309,807.80

1.85%

31

4.9735

1.562514

1.51 to 1.75

10

106,108,648.28

14.74%

43

4.9679

1.649898

8,000,001 to 9,000,000

1

8,068,679.89

1.12%

44

5.4830

1.374000

1.76 to 2.00

7

112,060,282.03

15.56%

43

4.8998

1.891401

9,000,001 to 10,000,000

1

9,300,000.00

1.29%

42

5.2460

2.058500

2.01 to 2.25

3

32,494,870.47

4.51%

38

5.0302

2.132714

10,000,001 to 15,000,000

8

98,374,944.65

13.66%

36

5.0329

1.483699

2.26 to 2.50

1

5,550,000.00

0.77%

43

4.8540

2.443000

15,000,001 to 20,000,000

6

108,587,831.93

15.08%

43

4.8126

1.170358

2.51 to 3.00

3

122,000,000.00

16.94%

42

4.6754

2.820915

20,000,001 to 30,000,000

5

127,911,888.87

17.77%

43

4.6217

1.643109

3.01 or greater

2

35,308,549.32

4.90%

43

4.1591

3.082035

30,000,001 to 50,000,000

5

208,885,577.84

29.01%

43

4.7811

2.141641

Totals

43

720,020,107.65

100.00%

42

4.8351

1.673006

50,000,001 or greater

1

64,624,907.47

8.98%

43

4.7580

1.210200

Totals

43

720,020,107.65

100.00%

42

4.8351

1.673006

(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

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

Arizona

3

28,919,187.11

4.02%

37

4.8690

1.560671

Industrial

2

66,800,000.00

9.28%

41

4.4387

1.809785

California

6

165,500,000.00

22.99%

42

4.5325

2.301096

Lodging

12

85,249,432.45

11.84%

41

5.1611

1.826682

Colorado

2

33,965,043.10

4.72%

43

4.7576

2.532579

Mixed Use

7

76,207,274.72

10.58%

43

5.0746

1.129071

Idaho

4

16,430,457.29

2.28%

43

5.0180

1.870000

Mobile Home Park

1

20,855,573.29

2.90%

43

4.8750

1.348100

Indiana

1

13,600,000.00

1.89%

43

4.7000

1.997900

Multi-Family

3

27,492,734.93

3.82%

18

5.2819

1.012947

Iowa

1

9,300,000.00

1.29%

42

5.2460

2.058500

Office

10

219,019,477.55

30.42%

43

4.6736

1.960615

Maryland

2

65,432,796.02

9.09%

44

4.8055

1.107545

Retail

13

179,397,572.70

24.92%

43

4.8616

1.574032

Michigan

1

4,203,174.40

0.58%

43

4.8700

1.743200

Self Storage

1

5,550,000.00

0.77%

43

4.8540

2.443000

Missouri

1

868,000.00

0.12%

44

5.6000

1.619400

Totals

53

720,020,107.65

100.00%

42

4.8351

1.673006

Nevada

2

23,222,305.32

3.23%

43

4.9047

1.105833

New Jersey

4

55,306,315.58

7.68%

43

4.7495

1.397664

New York

6

62,300,000.00

8.65%

32

5.2663

0.793042

North Carolina

1

19,717,880.75

2.74%

43

4.9800

1.723400

Ohio

3

27,204,011.99

3.78%

43

5.5003

1.891310

Oregon

2

11,895,886.42

1.65%

43

5.0180

1.870000

Pennsylvania

1

15,000,000.00

2.08%

43

4.7650

1.716800

South Carolina

1

17,674,632.63

2.45%

43

4.8200

1.852900

Texas

1

2,977,294.29

0.41%

42

4.9400

1.989600

Utah

2

11,282,011.41

1.57%

43

4.9373

2.151878

Virginia

2

72,693,587.36

10.10%

43

4.8385

1.228381

Washington

1

10,801,096.91

1.50%

43

4.9850

1.309700

Wisconsin

2

12,278,385.07

1.71%

42

4.9270

1.754200

Totals

53

720,020,107.65

100.00%

42

4.8351

1.673006

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 27

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

4.250% or less

1

30,000,000.00

4.17%

43

3.7086

3.071300

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

1

47,000,000.00

6.53%

41

4.3750

2.957800

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

5

85,456,315.58

11.87%

43

4.6369

1.183473

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.751% to 5.000%

18

372,120,423.42

51.68%

43

4.8514

1.637888

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.001% to 5.250%

5

67,142,786.11

9.33%

40

5.0647

1.827879

49 months or greater

39

680,572,065.64

94.52%

42

4.8383

1.675679

5.251% to 5.500%

6

61,075,991.21

8.48%

43

5.3676

0.910945

Totals

43

720,020,107.65

100.00%

42

4.8351

1.673006

5.501% to 6.000%

2

12,468,000.00

1.73%

(12)

5.6837

0.287838

6.001% to 6.500%

0

0.00

0.00%

0

0.0000

0.000000

6.501% or greater

1

5,308,549.32

0.74%

43

6.7050

3.142700

Totals

43

720,020,107.65

100.00%

42

4.8351

1.673006

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

84 months or less

39

680,572,065.64

94.52%

42

4.8383

1.675679

Interest Only

18

335,368,000.00

46.58%

41

4.7599

1.960302

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

4

58,940,159.97

8.19%

40

5.1611

2.002845

Totals

43

720,020,107.65

100.00%

42

4.8351

1.673006

241 to 300 months

17

286,263,905.67

39.76%

43

4.8637

1.274870

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

43

720,020,107.65

100.00%

42

4.8351

1.673006

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

4

39,448,042.01

5.48%

43

4.7809

NAP

No outstanding loans in this group

Underwriter's Information

1

5,000,000.00

0.69%

43

4.6810

1.990000

12 months or less

38

675,572,065.64

93.83%

42

4.8394

1.673352

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

43

720,020,107.65

100.00%

42

4.8351

1.673006

(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

310941530

RT

Leesburg

VA

Actual/360

4.758%

265,104.74

79,500.83

0.00

N/A

04/01/28

--

64,704,408.30

64,624,907.47

09/01/24

2

883100839

OF

Palo Alto

CA

Actual/360

4.955%

213,340.28

0.00

0.00

N/A

04/06/28

--

50,000,000.00

50,000,000.00

09/06/24

3

310944099

IN

Irvine

CA

Actual/360

4.375%

177,065.97

0.00

0.00

N/A

02/07/28

--

47,000,000.00

47,000,000.00

09/07/24

4

883100858

OF

Towson

MD

Actual/360

4.773%

183,472.38

62,353.87

0.00

N/A

05/06/28

--

44,639,576.60

44,577,222.73

09/06/24

5

310942878

LO

Various

Various

Actual/360

5.018%

147,540.22

86,129.84

0.00

N/A

04/11/28

--

34,144,484.95

34,058,355.11

09/11/24

6

28002043

MU

Ramsey

NJ

Actual/360

4.862%

139,208.51

0.00

0.00

N/A

04/06/28

--

33,250,000.00

33,250,000.00

09/06/24

7

883100840

OF

San Francisco

CA

Actual/360

3.709%

95,805.50

0.00

0.00

04/06/28

04/06/31

--

30,000,000.00

30,000,000.00

09/06/24

8

28202045

OF

Denver

CO

Actual/360

4.681%

100,771.53

0.00

0.00

N/A

04/06/28

--

25,000,000.00

25,000,000.00

09/06/24

8A

28302045

Actual/360

4.681%

20,154.31

0.00

0.00

N/A

04/06/28

--

5,000,000.00

5,000,000.00

09/06/24

9

301741262

MU

New York

NY

Actual/360

5.340%

137,950.00

0.00

0.00

N/A

04/06/28

--

30,000,000.00

30,000,000.00

05/06/21

10

883100844

OF

Exeter

NH

Actual/360

4.565%

100,435.27

37,414.52

0.00

N/A

04/06/28

--

25,549,727.23

25,512,312.71

09/06/24

11

310943937

OF

Various

NJ

Actual/360

4.580%

87,133.66

37,020.78

0.00

N/A

04/11/28

--

22,093,336.36

22,056,315.58

09/11/24

12

310943505

OF

Las Vegas

NV

Actual/360

4.840%

83,022.94

34,253.66

0.00

N/A

04/11/28

--

19,920,192.90

19,885,939.24

09/11/24

13

28002049

MH

Lothian

MD

Actual/360

4.875%

87,670.67

28,755.14

0.00

N/A

04/06/28

--

20,884,328.43

20,855,573.29

09/06/24

14

610941538

LO

Raleigh

NC

Actual/360

4.980%

84,698.93

33,133.06

0.00

N/A

04/11/28

--

19,751,013.81

19,717,880.75

09/11/24

15

310944182

IN

San Jose

CA

Actual/360

4.590%

78,259.50

0.00

0.00

N/A

03/11/28

--

19,800,000.00

19,800,000.00

06/11/24

16

310943235

RT

Indian Land

SC

Actual/360

4.820%

73,469.31

26,446.93

0.00

N/A

04/11/28

--

17,701,079.56

17,674,632.63

09/11/24

17

310943681

RT

Tucson

AZ

Actual/360

4.780%

64,334.18

20,465.88

0.00

N/A

04/11/28

--

15,629,845.19

15,609,379.31

09/11/24

18

883100851

RT

Stony Point

NY

Actual/360

4.872%

66,705.80

0.00

0.00

N/A

05/06/28

--

15,900,000.00

15,900,000.00

09/06/24

19

310943408

RT

Upper St Clair

PA

Actual/360

4.765%

61,547.92

0.00

0.00

N/A

04/11/28

--

15,000,000.00

15,000,000.00

09/11/24

20

28002030

RT

Various

WI

Actual/360

4.927%

52,227.64

31,632.18

0.00

N/A

03/06/28

--

12,310,017.25

12,278,385.07

09/06/24

21

301741264

RT

Noblesville

IN

Actual/360

4.700%

55,042.22

0.00

0.00

N/A

04/06/28

--

13,600,000.00

13,600,000.00

09/06/24

22

301741249

OF

Los Angeles

CA

Actual/360

4.950%

56,265.00

0.00

0.00

N/A

02/06/28

--

13,200,000.00

13,200,000.00

09/06/24

23

883100843

LO

Marysville

WA

Actual/360

4.985%

46,443.05

18,133.53

0.00

N/A

04/06/28

--

10,819,230.44

10,801,096.91

09/06/24

24

28002059

MF

Columbus

OH

Actual/360

5.025%

50,640.37

13,557.93

0.00

N/A

04/06/28

--

11,703,118.46

11,689,560.53

09/06/24

25

28002057

MF

New York

NY

Actual/360

5.690%

56,836.78

0.00

0.00

N/A

05/06/23

--

11,600,000.00

11,600,000.00

04/06/20

26

28002037

RT

Aurora

OH

Actual/360

5.418%

47,679.32

13,650.07

0.00

N/A

03/06/28

--

10,219,552.21

10,205,902.14

09/06/24

28

28002033

OF

Davenport

IA

Actual/360

5.246%

42,011.72

0.00

0.00

N/A

03/06/28

--

9,300,000.00

9,300,000.00

09/06/24

© 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

883100849

LO

Norfolk

VA

Actual/360

5.483%

38,154.05

12,284.28

0.00

N/A

05/06/28

--

8,080,964.17

8,068,679.89

09/06/24

30

28000894

LO

Phoenix

AZ

Actual/360

5.100%

32,131.49

21,597.74

0.00

N/A

05/06/26

--

7,316,468.21

7,294,870.47

09/06/24

31

600944460

MU

Tucson

AZ

Actual/360

4.820%

25,008.21

10,330.59

0.00

N/A

05/11/28

--

6,025,267.92

6,014,937.33

09/11/24

32

28002050

LO

Perrysburg

OH

Actual/360

6.705%

30,757.01

18,492.90

0.00

N/A

04/06/28

--

5,327,042.22

5,308,549.32

09/06/24

33

883100834

OF

Dacula

GA

Actual/360

5.128%

25,367.15

8,130.15

0.00

N/A

03/06/28

12/06/27

5,744,662.38

5,736,532.23

09/06/24

34

28002046

SS

Park City

UT

Actual/360

4.854%

23,198.08

0.00

0.00

N/A

04/06/28

--

5,550,000.00

5,550,000.00

09/06/24

35

28002036

RT

Pollock Pines

CA

Actual/360

5.324%

25,215.06

0.00

0.00

N/A

03/06/28

--

5,500,000.00

5,500,000.00

09/06/24

37

28002008

RT

Brooklyn

NY

Actual/360

5.088%

21,030.40

0.00

0.00

N/A

01/06/28

--

4,800,000.00

4,800,000.00

09/06/24

38

28002063

SS

Miami

FL

Actual/360

5.632%

20,752.15

6,324.48

0.00

N/A

05/06/28

--

4,278,989.42

4,272,664.94

09/06/24

39

410944110

MF

New Baltimore

MI

Actual/360

4.870%

17,656.68

7,201.84

0.00

N/A

04/11/28

--

4,210,376.24

4,203,174.40

09/11/24

40

28002038

MU

Denver

CO

Actual/360

5.337%

18,251.22

6,283.38

0.00

N/A

03/06/28

--

3,971,326.48

3,965,043.10

09/06/24

41

410943131

MU

Salt Lake City

UT

Actual/360

4.750%

16,084.96

5,954.64

0.00

N/A

04/11/28

--

3,932,486.77

3,926,532.13

09/11/24

42

301741265

RT

Las Vegas

NV

Actual/360

5.290%

15,222.22

5,301.08

0.00

N/A

04/06/28

--

3,341,667.16

3,336,366.08

09/06/24

43

610942963

MU

Spring

TX

Actual/360

4.940%

12,683.70

4,377.44

0.00

N/A

03/11/28

--

2,981,671.73

2,977,294.29

09/11/24

44

28002062

RT

Kirbyville

MO

Actual/360

5.600%

4,185.69

0.00

0.00

05/06/28

05/06/33

--

868,000.00

868,000.00

09/06/24

Totals

3,000,535.79

628,726.74

0.00

720,648,834.39

720,020,107.65

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

9,785,113.84

5,218,018.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

4,765,138.00

1,803,339.97

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

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

4

3,657,057.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

16,656,741.77

16,490,196.89

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

3,090,077.25

1,570,139.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

30,814,519.80

14,519,006.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

8,717,804.19

2,200,818.45

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

1,746,602.00

0.00

--

--

05/14/24

3,216,902.36

681,003.36

122,727.64

4,779,349.26

1,631,971.65

0.00

10

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

11

2,196,617.11

345,133.48

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

1,504,871.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,871,400.48

949,002.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,656,610.04

2,724,830.26

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,651,517.00

(183,280.53)

01/01/24

03/31/24

--

0.00

0.00

77,966.58

232,001.00

102,061.88

0.00

16

1,551,935.05

566,071.34

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,579,933.08

834,862.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,673,180.93

443,871.97

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,260,357.00

627,738.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,785,209.58

953,498.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

2,589,792.26

1,158,428.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,018,593.92

557,526.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,184,692.56

1,172,496.34

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,208,310.55

614,817.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

29,999.11

32,552.53

01/01/24

03/31/24

02/13/24

7,213,619.73

949,880.54

21,351.49

2,034,409.81

728,987.59

0.00

26

742,985.84

630,030.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,015,279.70

256,006.50

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

29

1,062,437.03

1,009,725.13

04/30/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,752,163.67

1,617,351.78

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

493,792.34

98,553.59

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,871,347.54

2,075,935.11

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

830,660.50

337,816.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

529,627.76

264,813.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

366,549.44

142,845.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

39

0.00

140,259.60

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

389,070.94

96,704.26

01/01/24

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

401,213.01

218,836.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

376,858.52

211,891.58

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

81,383.00

40,691.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

132,606,283.76

69,882,773.05

10,430,522.09

1,630,883.90

222,045.72

7,045,760.07

2,463,021.12

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

09/17/24

0

0.00

1

19,800,000.00

1

30,000,000.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835122%

4.806894%

42

08/16/24

0

0.00

1

19,800,000.00

1

30,000,000.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835217%

4.806996%

43

07/17/24

1

19,800,000.00

0

0.00

1

30,000,000.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835311%

4.807097%

44

06/17/24

0

0.00

0

0.00

1

30,000,000.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835410%

4.807204%

45

05/17/24

1

19,800,000.00

0

0.00

1

30,000,000.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835503%

4.807303%

46

04/17/24

0

0.00

0

0.00

1

30,000,000.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835601%

4.814253%

47

03/15/24

1

19,800,000.00

0

0.00

1

30,000,000.00

2

41,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835692%

4.814345%

48

02/16/24

0

0.00

0

0.00

1

30,000,000.00

1

11,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835795%

4.814449%

49

01/18/24

0

0.00

1

19,800,000.00

1

30,000,000.00

1

11,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835885%

4.814540%

50

12/15/23

1

19,800,000.00

0

0.00

1

30,000,000.00

1

11,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.835974%

4.777928%

51

11/17/23

0

0.00

0

0.00

1

30,000,000.00

1

11,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.836069%

4.784848%

52

10/17/23

0

0.00

0

0.00

1

30,000,000.00

1

11,600,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.836157%

4.800510%

53

(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

9

301741262

05/06/21

39

6

122,727.64

4,779,349.26

1,734,164.32

30,000,000.00

12/17/20

2

12/02/23

15

310944182

06/11/24

2

2

77,966.58

232,001.00

165,927.94

19,800,000.00

11/27/23

2

25

28002057

04/06/20

52

5

21,351.49

2,034,409.81

1,020,093.14

11,600,000.00

05/29/20

2

05/18/21

Totals

222,045.72

7,045,760.07

2,920,185.40

61,400,000.00

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

11,600,000

0

0

11,600,000

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

7,294,870

7,294,870

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

670,257,237

620,457,237

19,800,000

30,000,000

49 - 60 Months

0

0

0

0

> 60 Months

30,868,000

30,868,000

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Sep-24

720,020,108

658,620,108

0

19,800,000

0

41,600,000

Aug-24

720,648,834

659,248,834

0

19,800,000

0

41,600,000

Jul-24

721,274,896

659,874,896

19,800,000

0

0

41,600,000

Jun-24

721,950,710

680,350,710

0

0

0

41,600,000

May-24

722,571,255

661,171,255

19,800,000

0

0

41,600,000

Apr-24

723,241,752

681,641,752

0

0

0

41,600,000

Mar-24

723,856,825

662,456,825

19,800,000

0

0

41,600,000

Feb-24

724,574,822

682,974,822

0

0

30,000,000

11,600,000

Jan-24

725,184,247

663,784,247

0

19,800,000

30,000,000

11,600,000

Dec-23

725,791,090

664,391,090

19,800,000

0

30,000,000

11,600,000

Nov-23

726,448,382

684,848,382

0

0

30,000,000

11,600,000

Oct-23

727,049,868

685,449,868

0

0

30,000,000

11,600,000

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

© 2021 Computershare. All rights reserved. Confidential.

Page 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

4

883100858

44,577,222.73

44,577,222.73

67,300,000.00

03/27/18

2,935,311.35

0.99500

12/31/23

05/06/28

283

9

301741262

30,000,000.00

30,000,000.00

49,200,000.00

03/20/24

1,732,430.00

0.25940

12/31/23

04/06/28

I/O

15

310944182

19,800,000.00

19,800,000.00

30,600,000.00

02/05/18

(210,851.78)

(0.91530)

03/31/24

03/11/28

I/O

25

28002057

11,600,000.00

11,600,000.00

8,900,000.00

12/21/23

31,496.28

0.18820

03/31/24

05/06/23

I/O

Totals

105,977,222.73

105,977,222.73

156,000,000.00

4,488,385.85

© 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

4

883100858

OF

MD

10/31/23

9

The Loan transferred to Special servicing on 10/31/2023. PNL executed including Advisor (1st SS). Counsel engaged. Borrower requested to be transferred back to the Master Servicer. Loan remains current.

9

301741262

MU

NY

12/17/20

2

The Loan transferred due to payment default stemming from the COVID-19 pandemic. Lender has performed a books and records inspection and is pursuing a foreclosure strategy. Receivership hearing occurred on 11/22/2022 and the order

appointing a receiver was entered by court on 1/25/2023. Borrower filed a notice of appeal regarding the receivership order. Special Servicer filed a pre-motion conference request to obtain leave to file for summary judgment. Motion for summary

judgment has been filed and fully briefed. On May 25, 2023, lender's motion for summary judgment was granted. Proposed computation of amounts due was fully briefed. Special Servicer awaits for court's adjudication and continues to pursue a

foreclosure strategy.

15

310944182

IN

CA

11/27/23

2

Loan transferred 12/20/2023. PNL sent out for execution. Counsel engaged. A receiver has been appointed and the transition of control is underway.

25

28002057

MF

NY

05/29/20

2

Loan transferred to special servicing in May 2020 due to a borrower-declared imminent default as a result of COVID-19, and subsequently went into payment default. Colliers was appointed as receiver in September 2021, and the judge approved

lender's motion for summary judgment in December 2021. Court ordered mediation occurred on 3/28/2022. Borrower appealed the ruling, and on 2/13/2023, the Second Circuit dismissed borrower's appeal. Papers were fully briefed for

computation of damages prior to a final ju dgment of foreclosure and is pending a decision by the court. Special Servicer continues to pursue a foreclosure strategy as negotiations with borrower are at an empass. Pursuing lease-up of vacant

retail space through Receiver.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 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

14

610941538

21,228,425.58

4.98000%

21,228,425.58 4.98000%

10

09/01/20

08/11/20

10/13/20

23

883100843

11,656,937.56

4.98500%

11,656,937.56 4.98500%

10

06/08/20

05/06/20

08/11/20

30

28000894

8,293,716.92

5.10000%

8,293,716.92 5.10000%

10

07/24/20

08/06/20

08/11/20

Totals

41,179,080.06

41,179,080.06

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 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)

4

0.00

0.00

9,609.91

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

0.00

6,458.33

0.00

0.00

14,778.54

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

4,262.50

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

645.77

0.00

0.00

0.00

0.00

0.00

0.00

0.00

25

0.00

0.00

3,500.00

0.00

0.00

35,313.68

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

0.00

0.00

205.23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

23,830.74

0.00

851.00

50,092.22

0.00

0.00

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

74,773.96

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27