Bank 2022-BNK43

10/31/2024 | Press release | Distributed by Public on 10/31/2024 08:52

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BANK 2022-BNK43

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2022-BNK43

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

Certificate Administrator

Computershare Trust Company, N.A.

Exchangeable Certificate Detail

5

Corporate Trust Services (CMBS)

[email protected];

Exchangeable Certificate Factor Detail

6

[email protected]

Additional Information

7

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

Bond / Collateral Reconciliation - Cash Flows

8

General Master Servicer

Wells Fargo Bank, National Association

Bond / Collateral Reconciliation - Balances

9

Attn: Commercial Servicing

[email protected]

550 South Tryon Street, 23rd Floor, MAC D1086-23A | Charlotte, NC 28202 | United States

Current Mortgage Loan and Property Stratification

10-14

NCB Master Servicer & NCB

National Cooperative Bank, N.A.

Mortgage Loan Detail (Part 1)

15-17

Special Servicer

Mortgage Loan Detail (Part 2)

18-20

Tom Klump

(703) 302-8080

[email protected]

Principal Prepayment Detail

21

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

General Special Servicer

Greystone Servicing Company LLC

Historical Detail

22

Attention: Amy Dixon, General Counsel

[email protected]

Delinquency Loan Detail

23

5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States

Collateral Stratification and Historical Detail

24

Operating Advisor & Asset

Pentalpha Surveillance LLC

Specially Serviced Loan Detail - Part 1

25

Representations Reviewer

Specially Serviced Loan Detail - Part 2

26

Attention: BANK 2022-BNK43

[email protected]

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

Modified Loan Detail

27

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

28

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

29

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

Interest Shortfall Detail - Collateral Level

30

Supplemental Notes

31

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 31

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

06541QAQ8

4.350000%

16,160,000.00

9,521,060.81

299,176.79

34,513.85

0.00

0.00

333,690.64

9,221,884.02

30.20%

30.00%

A-2

06541QAR6

4.696000%

46,018,000.00

46,018,000.00

0.00

180,083.77

0.00

0.00

180,083.77

46,018,000.00

30.20%

30.00%

A-3

06541QAS4

4.118000%

3,443,000.00

3,443,000.00

0.00

11,815.23

0.00

0.00

11,815.23

3,443,000.00

30.20%

30.00%

A-SB

06541QAT2

4.502000%

23,908,000.00

23,908,000.00

0.00

89,694.85

0.00

0.00

89,694.85

23,908,000.00

30.20%

30.00%

A-4

06541QAU9

4.134000%

229,700,000.00

229,700,000.00

0.00

791,316.50

0.00

0.00

791,316.50

229,700,000.00

30.20%

30.00%

A-5

06541QAZ8

4.399000%

405,454,000.00

405,454,000.00

0.00

1,486,326.79

0.00

0.00

1,486,326.79

405,454,000.00

30.20%

30.00%

A-S

06541QBE4

4.830000%

100,938,000.00

100,938,000.00

0.00

406,275.45

0.00

0.00

406,275.45

100,938,000.00

20.39%

20.25%

B

06541QBK0

5.151902%

50,469,000.00

50,469,000.00

0.00

216,676.12

0.00

0.00

216,676.12

50,469,000.00

15.48%

15.38%

C

06541QBQ7

5.228902%

43,999,000.00

43,999,000.00

0.00

191,722.05

0.00

0.00

191,722.05

43,999,000.00

11.20%

11.13%

D

06541QAC9

3.000000%

28,470,000.00

28,470,000.00

0.00

71,175.00

0.00

0.00

71,175.00

28,470,000.00

8.43%

8.38%

E

06541QAE5

3.000000%

21,999,000.00

21,999,000.00

0.00

54,997.50

0.00

0.00

54,997.50

21,999,000.00

6.29%

6.25%

F

06541QAG0

5.228902%

20,705,000.00

20,705,000.00

0.00

90,220.35

0.00

0.00

90,220.35

20,705,000.00

4.28%

4.25%

G

06541QAJ4

5.228902%

10,353,000.00

10,353,000.00

0.00

45,112.35

0.00

0.00

45,112.35

10,353,000.00

3.27%

3.25%

H*

06541QAL9

5.228902%

33,646,246.00

33,646,246.00

0.00

146,610.77

0.00

0.00

146,610.77

33,646,246.00

0.00%

0.00%

R

06541QAN5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC37DRK5

5.228902%

54,487,486.65

54,138,068.79

15,746.15

235,902.21

0.00

0.00

251,648.36

54,122,322.64

0.00%

0.00%

Regular SubTotal

1,089,749,732.65

1,082,761,375.60

314,922.94

4,052,442.79

0.00

0.00

4,367,365.73

1,082,446,452.66

X-A

06541QBV6

0.894208%

724,683,000.00

718,044,060.81

0.00

535,067.35

0.00

0.00

535,067.35

717,744,884.02

X-B

06541QBW4

0.225942%

195,406,000.00

195,406,000.00

0.00

36,792.07

0.00

0.00

36,792.07

195,406,000.00

X-D

06541QAA3

2.228902%

50,469,000.00

50,469,000.00

0.00

93,742.04

0.00

0.00

93,742.04

50,469,000.00

Notional SubTotal

970,558,000.00

963,919,060.81

0.00

665,601.46

0.00

0.00

665,601.46

963,619,884.02

Deal Distribution Total

314,922.94

4,718,044.25

0.00

0.00

5,032,967.19

*

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 31

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

06541QAQ8

589.17455507

18.51341522

2.13575804

0.00000000

0.00000000

0.00000000

0.00000000

20.64917327

570.66113985

A-2

06541QAR6

1,000.00000000

0.00000000

3.91333326

0.00000000

0.00000000

0.00000000

0.00000000

3.91333326

1,000.00000000

A-3

06541QAS4

1,000.00000000

0.00000000

3.43166715

0.00000000

0.00000000

0.00000000

0.00000000

3.43166715

1,000.00000000

A-SB

06541QAT2

1,000.00000000

0.00000000

3.75166681

0.00000000

0.00000000

0.00000000

0.00000000

3.75166681

1,000.00000000

A-4

06541QAU9

1,000.00000000

0.00000000

3.44500000

0.00000000

0.00000000

0.00000000

0.00000000

3.44500000

1,000.00000000

A-5

06541QAZ8

1,000.00000000

0.00000000

3.66583334

0.00000000

0.00000000

0.00000000

0.00000000

3.66583334

1,000.00000000

A-S

06541QBE4

1,000.00000000

0.00000000

4.02500000

0.00000000

0.00000000

0.00000000

0.00000000

4.02500000

1,000.00000000

B

06541QBK0

1,000.00000000

0.00000000

4.29325170

0.00000000

0.00000000

0.00000000

0.00000000

4.29325170

1,000.00000000

C

06541QBQ7

1,000.00000000

0.00000000

4.35741835

0.00000000

0.00000000

0.00000000

0.00000000

4.35741835

1,000.00000000

D

06541QAC9

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

06541QAE5

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

06541QAG0

1,000.00000000

0.00000000

4.35741850

0.00000000

0.00000000

0.00000000

0.00000000

4.35741850

1,000.00000000

G

06541QAJ4

1,000.00000000

0.00000000

4.35741814

0.00000000

0.00000000

0.00000000

0.00000000

4.35741814

1,000.00000000

H

06541QAL9

1,000.00000000

0.00000000

4.35741836

0.00000000

0.00000000

0.00000000

0.00000000

4.35741836

1,000.00000000

R

06541QAN5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC37DRK5

993.58719072

0.28898654

4.32947498

0.00000000

0.00000000

0.00000000

0.00000000

4.61846151

993.29820419

Notional Certificates

X-A

06541QBV6

990.83883686

0.00000000

0.73834677

0.00000000

0.00000000

0.00000000

0.00000000

0.73834677

990.42599871

X-B

06541QBW4

1,000.00000000

0.00000000

0.18828526

0.00000000

0.00000000

0.00000000

0.00000000

0.18828526

1,000.00000000

X-D

06541QAA3

1,000.00000000

0.00000000

1.85741822

0.00000000

0.00000000

0.00000000

0.00000000

1.85741822

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 31

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

09/01/24 - 09/30/24

30

0.00

34,513.85

0.00

34,513.85

0.00

0.00

0.00

34,513.85

0.00

A-2

09/01/24 - 09/30/24

30

0.00

180,083.77

0.00

180,083.77

0.00

0.00

0.00

180,083.77

0.00

A-3

09/01/24 - 09/30/24

30

0.00

11,815.23

0.00

11,815.23

0.00

0.00

0.00

11,815.23

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

89,694.85

0.00

89,694.85

0.00

0.00

0.00

89,694.85

0.00

A-4

09/01/24 - 09/30/24

30

0.00

791,316.50

0.00

791,316.50

0.00

0.00

0.00

791,316.50

0.00

A-5

09/01/24 - 09/30/24

30

0.00

1,486,326.79

0.00

1,486,326.79

0.00

0.00

0.00

1,486,326.79

0.00

X-A

09/01/24 - 09/30/24

30

0.00

535,067.35

0.00

535,067.35

0.00

0.00

0.00

535,067.35

0.00

X-B

09/01/24 - 09/30/24

30

0.00

36,792.07

0.00

36,792.07

0.00

0.00

0.00

36,792.07

0.00

A-S

09/01/24 - 09/30/24

30

0.00

406,275.45

0.00

406,275.45

0.00

0.00

0.00

406,275.45

0.00

B

09/01/24 - 09/30/24

30

0.00

216,676.12

0.00

216,676.12

0.00

0.00

0.00

216,676.12

0.00

C

09/01/24 - 09/30/24

30

0.00

191,722.05

0.00

191,722.05

0.00

0.00

0.00

191,722.05

0.00

X-D

09/01/24 - 09/30/24

30

0.00

93,742.04

0.00

93,742.04

0.00

0.00

0.00

93,742.04

0.00

D

09/01/24 - 09/30/24

30

0.00

71,175.00

0.00

71,175.00

0.00

0.00

0.00

71,175.00

0.00

E

09/01/24 - 09/30/24

30

0.00

54,997.50

0.00

54,997.50

0.00

0.00

0.00

54,997.50

0.00

F

09/01/24 - 09/30/24

30

0.00

90,220.35

0.00

90,220.35

0.00

0.00

0.00

90,220.35

0.00

G

09/01/24 - 09/30/24

30

0.00

45,112.35

0.00

45,112.35

0.00

0.00

0.00

45,112.35

0.00

H

09/01/24 - 09/30/24

30

0.00

146,610.77

0.00

146,610.77

0.00

0.00

0.00

146,610.77

0.00

RR Interest

09/01/24 - 09/30/24

30

0.00

235,902.21

0.00

235,902.21

0.00

0.00

0.00

235,902.21

0.00

Totals

0.00

4,718,044.25

0.00

4,718,044.25

0.00

0.00

0.00

4,718,044.25

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 31

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

A-4 (EC)

N/A

4.134000%

229,700,000.00

229,700,000.00

0.00

791,316.50

0.00

0.00

791,316.50

229,700,000.00

A-4-1

06541QAV7

N/A

229,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-2

06541QAW5

N/A

229,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X1

06541QAX3

N/A

229,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X2

06541QAY1

N/A

229,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5 (EC)

N/A

4.399000%

405,454,000.00

405,454,000.00

0.00

1,486,326.79

0.00

0.00

1,486,326.79

405,454,000.00

A-5-1

06541QBA2

N/A

405,454,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-2

06541QBB0

N/A

405,454,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-X1

06541QBC8

N/A

405,454,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-X2

06541QBD6

N/A

405,454,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

N/A

4.830000%

100,938,000.00

100,938,000.00

0.00

406,275.45

0.00

0.00

406,275.45

100,938,000.00

A-S-1

06541QBF1

N/A

100,938,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

06541QBG9

N/A

100,938,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X1

06541QBH7

N/A

100,938,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X2

06541QBJ3

N/A

100,938,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (EC)

N/A

5.151902%

50,469,000.00

50,469,000.00

0.00

216,676.12

0.00

0.00

216,676.12

50,469,000.00

B-1

06541QBL8

N/A

50,469,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

06541QBM6

N/A

50,469,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X1

06541QBN4

N/A

50,469,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X2

06541QBP9

N/A

50,469,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (EC)

N/A

5.228902%

43,999,000.00

43,999,000.00

0.00

191,722.05

0.00

0.00

191,722.05

43,999,000.00

C-1

06541QBR5

N/A

43,999,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

06541QBS3

N/A

43,999,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X1

06541QBT1

N/A

43,999,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X2

06541QBU8

N/A

43,999,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

4,152,800,000.00

830,560,000.00

0.00

3,092,316.91

0.00

0.00

3,092,316.91

830,560,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 31

Exchangeable 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-4-1

06541QAV7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

06541QAW5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-1

06541QBA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-2

06541QBB0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

06541QBF1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

06541QBG9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

06541QBL8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

06541QBM6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

06541QBR5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

06541QBS3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

A-4-X1

06541QAX3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

06541QAY1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X1

06541QBC8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X2

06541QBD6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

06541QBH7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

06541QBJ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

06541QBN4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

06541QBP9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

06541QBT1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

06541QBU8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 31

Additional Information

Total Available Distribution Amount (1)

5,032,967.19

Non-Retained Certificate Available Funds

4,781,318.82

Retained Certificate Available Funds

251,648.36

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 31

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

4,736,211.41

Master Servicing Fee

9,775.75

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,296.80

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

451.15

ARD Interest

0.00

Operating Advisor Fee

1,082.76

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

270.69

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

4,736,211.41

Total Fees

18,167.15

Principal

Expenses/Reimbursements

Scheduled Principal

314,922.94

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

314,922.94

Total Expenses/Reimbursements

0.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,718,044.25

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

314,922.94

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

5,032,967.19

Total Funds Collected

5,051,134.35

Total Funds Distributed

5,051,134.34

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 31

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,082,761,375.79

1,082,761,375.79

Beginning Certificate Balance

1,082,761,375.60

(-) Scheduled Principal Collections

314,922.94

314,922.94

(-) Principal Distributions

314,922.94

(-) 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

1,082,446,452.85

1,082,446,452.85

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,082,761,401.19

1,082,761,401.19

Ending Certificate Balance

1,082,446,452.66

Ending Actual Collateral Balance

1,082,446,478.36

1,082,446,478.36

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.19)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.19)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.23%

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 9 of 31

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

$1,000,000 or less

3

2,934,005.46

0.27%

92

4.8248

1.904926

1.28 or less

18

99,396,075.39

9.18%

93

5.4112

0.984640

$1,000,001 to $2,000,000

3

5,050,716.15

0.47%

93

5.2988

1.704799

1.43 to 1.50

4

121,639,085.62

11.24%

93

5.3470

1.490341

$2,000,001 to $3,000,000

4

9,521,137.78

0.88%

92

4.9308

0.942246

1.51 to 1.60

4

31,724,643.00

2.93%

89

5.2969

1.526631

$3,000,001 to $4,000,000

5

17,617,485.43

1.63%

93

5.1722

0.717326

1.61 to 1.70

4

74,215,500.00

6.86%

91

5.4415

1.666073

$4,000,001 to $5,000,000

5

22,667,792.61

2.09%

87

5.4297

1.538575

1.71 to 1.80

5

118,442,068.20

10.94%

93

5.7390

1.741380

$5,000,001 to $6,000,000

7

39,521,201.20

3.65%

93

5.5772

1.829725

1.81 to 1.90

3

117,830,605.30

10.89%

93

5.4836

1.880485

$6,000,001 to $7,000,000

3

19,035,000.00

1.76%

92

5.5843

1.379274

1.91 to 2.00

3

43,172,463.66

3.99%

48

5.4195

1.933371

$7,000,001 to $8,000,000

7

52,146,589.64

4.82%

93

5.6497

1.633684

2.01 to 2.25

7

140,879,378.57

13.01%

93

5.1546

2.102630

$8,000,001 to $9,000,000

1

8,704,085.62

0.80%

92

5.1300

1.450600

2.26 to 2.50

2

11,600,000.00

1.07%

93

5.5460

2.295579

$9,000,001 to $10,000,000

1

10,000,000.00

0.92%

94

6.0590

2.126200

2.51 to 2.75

1

7,093,869.81

0.66%

94

5.5000

2.543800

$10,000,001 to $15,000,000

6

77,600,000.00

7.17%

81

5.2919

2.150552

2.76 to 3.00

4

148,192,763.30

13.69%

94

5.6303

2.845895

$15,000,001 to $20,000,000

4

70,400,690.99

6.50%

92

5.3288

1.684430

3.01 to 3.50

2

58,000,000.00

5.36%

90

3.5878

3.428324

$20,000,001 to $30,000,000

4

102,650,000.00

9.48%

93

5.2567

2.693445

3.51 to 4.00

1

24,000,000.00

2.22%

91

4.6200

3.660000

$30,000,001 to $50,000,000

8

331,200,000.00

30.60%

86

4.9280

2.330246

4.01 to 6.00

2

41,000,000.00

3.79%

89

3.0880

4.295854

$50,000,001 to $70,000,000

1

52,000,000.00

4.80%

92

4.7000

2.174100

6.01 to 8.00

0

0.00

0.00%

0

0.0000

0.000000

$70,000,001 to $80,000,000

1

72,830,605.30

6.73%

93

5.5630

1.883400

8.01 to 10.00

0

0.00

0.00%

0

0.0000

0.000000

$80,000,001 to $90,000,000

1

88,567,142.67

8.18%

94

5.7670

2.834100

10.01 to 18.52

0

0.00

0.00%

0

0.0000

0.000000

$90,000,001 or more

1

100,000,000.00

9.24%

93

5.3520

1.496700

18.53 or more

0

0.00

0.00%

0

0.0000

0.000000

Totals

65

1,082,446,452.85

100.00%

90

5.2490

2.099835

Totals

65

1,082,446,452.85

100.00%

90

5.2490

2.099835

(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 31

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

Alabama

4

7,664,961.00

0.71%

93

5.6942

1.582647

Tennessee

4

11,288,060.00

1.04%

92

5.4240

1.606673

Arizona

2

172,830,605.30

15.97%

93

5.4409

1.659655

Texas

7

148,613,421.24

13.73%

94

5.7617

2.365872

Arkansas

2

14,698,750.00

1.36%

94

5.2842

3.247584

Utah

1

5,900,000.00

0.55%

93

6.3430

1.781800

California

8

133,985,482.18

12.38%

85

5.3661

2.372531

Virginia

1

1,986,500.00

0.18%

93

5.3680

1.872800

Connecticut

1

1,117,900.00

0.10%

93

5.3680

1.872800

Washington, DC

1

84,000,000.00

7.76%

89

3.0494

3.464000

Delaware

1

7,250,000.00

0.67%

94

5.4150

2.020600

Wisconsin

1

33,000,000.00

3.05%

34

5.3900

1.935200

Florida

2

48,860,000.00

4.51%

91

4.7712

2.041505

Totals

103

1,082,446,452.85

100.00%

90

5.2490

2.099835

Georgia

5

26,733,550.00

2.47%

93

5.5244

1.251106

Property Type³

Illinois

7

23,382,271.00

2.16%

92

5.9795

1.383610

Iowa

1

565,735.00

0.05%

93

6.2000

1.330300

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Kansas

1

2,577,350.00

0.24%

93

5.3680

1.872800

Properties

Balance

Agg. Bal.

DSCR¹

Louisiana

2

1,176,132.00

0.11%

93

6.2000

1.330300

Industrial

5

80,675,000.00

7.45%

68

5.4116

1.763342

Maryland

1

1,229,000.00

0.11%

93

5.3680

1.872800

Lodging

5

155,319,983.87

14.35%

93

5.3951

2.126123

Massachusetts

1

1,557,250.00

0.14%

93

5.3680

1.872800

Mixed Use

1

100,000,000.00

9.24%

93

5.3520

1.496700

Michigan

6

55,788,250.00

5.15%

93

5.9617

1.688308

Multi-Family

20

85,000,014.22

7.85%

93

5.4992

1.381205

Mississippi

1

951,250.00

0.09%

93

5.3680

1.872800

Office

11

321,151,508.79

29.67%

88

4.7025

2.313394

Missouri

1

4,410,500.00

0.41%

93

5.3680

1.872800

Retail

41

280,934,762.48

25.95%

93

5.5705

2.201168

Montana

1

6,380,000.00

0.59%

93

5.3680

1.872800

Self Storage

20

59,365,183.49

5.48%

93

5.5482

1.641890

Nevada

3

37,386,940.99

3.45%

94

5.7760

1.893116

Totals

103

1,082,446,452.85

100.00%

90

5.2490

2.099835

New Jersey

3

60,929,358.97

5.63%

91

5.4783

1.593985

New York

22

148,208,294.17

13.69%

92

4.9274

1.650455

North Carolina

3

10,656,791.00

0.98%

94

5.3817

1.689100

Ohio

6

13,754,900.00

1.27%

93

5.4954

2.057392

Oklahoma

3

13,455,500.00

1.24%

92

5.6550

1.589090

Pennsylvania

1

2,107,700.00

0.19%

93

5.3680

1.872800

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 31

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

4.5400 or less

2

84,000,000.00

7.76%

89

3.0494

3.862095

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.5500 to 4.7500

8

110,476,503.95

10.21%

92

4.6565

2.335543

13 months or greater

65

1,082,446,452.85

100.00%

90

5.2490

2.099835

4.7501 to 5.0000

10

64,283,797.09

5.94%

92

4.9153

1.561277

Totals

65

1,082,446,452.85

100.00%

90

5.2490

2.099835

5.0001 to 5.2500

4

41,642,453.59

3.85%

92

5.0668

2.388191

5.2501 to 5.5000

17

308,645,951.05

28.51%

86

5.3568

1.790020

5.5001 to 5.7500

11

227,881,225.93

21.05%

89

5.5787

1.718015

5.7501 to 6.0000

4

130,367,142.67

12.04%

94

5.7925

2.688800

6.0001 to 6.2500

6

95,870,000.00

8.86%

93

6.0700

1.727749

6.2501 or more

3

19,279,378.57

1.78%

93

6.3504

1.584548

Totals

65

1,082,446,452.85

100.00%

90

5.2490

2.099835

(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 31

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

60 months or less

3

51,110,482.18

4.72%

35

5.4496

1.838682

299 or less

41

777,714,110.75

71.85%

88

5.1419

2.118253

83 months to 114 months

62

1,031,335,970.67

95.28%

93

5.2390

2.112777

358 to 360

0

0.00

0.00%

0

0.0000

0.000000

115 months or greater

0

0.00

0.00%

0

0.0000

0.000000

478 or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

65

1,082,446,452.85

100.00%

90

5.2490

2.099835

Totals

65

1,082,446,452.85

100.00%

90

5.2490

2.099835

(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 31

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

Underwriter's Information

5

141,663,750.00

13.09%

91

4.7613

2.783973

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

51

915,880,869.39

84.61%

89

5.3304

2.026090

61 months to 114 months

0

0.00

0.00%

0

0.0000

0.000000

13 months to 24 months

9

24,901,833.46

2.30%

93

5.0287

0.920163

115 months or more

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

0

0.00

0.00%

0

0.0000

0.000000

Totals

65

1,082,446,452.85

100.00%

90

5.2490

2.099835

(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 14 of 31

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

310961593

MU

Phoenix

AZ

Actual/360

5.352%

446,000.00

0.00

0.00

N/A

07/11/32

--

100,000,000.00

100,000,000.00

10/11/24

2

300802332

RT

Katy

TX

Actual/360

5.767%

426,147.80

105,886.66

0.00

N/A

08/01/32

--

88,673,029.33

88,567,142.67

10/01/24

3

326770003

OF

Washington

DC

Actual/360

3.049%

111,811.33

0.00

0.00

N/A

03/09/32

--

44,000,000.00

44,000,000.00

10/09/24

3A

326770103

Actual/360

3.049%

101,646.67

0.00

0.00

N/A

03/09/32

--

40,000,000.00

40,000,000.00

10/09/24

4

310961866

LO

Scottsdale

AZ

Actual/360

5.563%

338,051.29

90,759.71

0.00

N/A

07/11/32

--

72,921,365.01

72,830,605.30

10/11/24

5

221006225

RT

Various

Various

Actual/360

5.368%

178,933.33

0.00

0.00

N/A

07/01/32

--

40,000,000.00

40,000,000.00

10/01/24

5A

453121097

Actual/360

5.368%

87,067.84

0.00

0.00

N/A

07/01/32

--

19,463,750.00

19,463,750.00

10/01/24

6

211004962

OF

Irvington

NY

Actual/360

4.700%

203,666.67

0.00

0.00

N/A

06/01/32

--

52,000,000.00

52,000,000.00

10/01/24

7

310960749

RT

Clifton

NJ

Actual/360

5.569%

232,041.67

0.00

0.00

N/A

05/11/32

--

50,000,000.00

50,000,000.00

10/11/24

8

326770008

OF

Detroit

MI

Actual/360

6.020%

231,770.00

0.00

0.00

N/A

07/01/32

--

46,200,000.00

46,200,000.00

10/01/24

9

310961943

LO

Miramar Beach

FL

Actual/360

4.620%

77,000.00

0.00

0.00

N/A

05/11/32

--

20,000,000.00

20,000,000.00

10/11/24

9A

310961944

Actual/360

4.620%

92,400.00

0.00

0.00

N/A

05/11/32

--

24,000,000.00

24,000,000.00

10/11/24

10

310960689

RT

Houston

TX

Actual/360

5.595%

205,150.00

0.00

0.00

N/A

08/11/32

--

44,000,000.00

44,000,000.00

10/11/24

11

310961698

OF

Cerritos

CA

Actual/360

5.314%

150,563.33

0.00

0.00

N/A

07/11/32

--

34,000,000.00

34,000,000.00

10/11/24

12

221006297

IN

La Crosse

WI

Actual/360

5.390%

148,225.00

0.00

0.00

N/A

08/01/27

--

33,000,000.00

33,000,000.00

10/07/24

13

310957068

OF

San Jose

CA

Actual/360

5.035%

125,875.00

0.00

0.00

N/A

06/11/32

--

30,000,000.00

30,000,000.00

10/11/24

14

300802330

LO

Oxnard

CA

Actual/360

5.840%

135,536.67

0.00

0.00

N/A

08/01/32

--

27,850,000.00

27,850,000.00

10/01/24

15

310962005

OF

New York

NY

Actual/360

4.920%

53,300.00

0.00

0.00

N/A

05/06/32

--

13,000,000.00

13,000,000.00

10/06/24

15A

310962006

Actual/360

4.920%

49,200.00

0.00

0.00

N/A

05/06/32

--

12,000,000.00

12,000,000.00

10/06/24

16

310961575

IN

Evans

GA

Actual/360

5.530%

95,853.33

0.00

0.00

N/A

07/11/32

--

20,800,000.00

20,800,000.00

10/11/24

17

410960668

OF

Las Vegas

NV

Actual/360

5.378%

69,720.60

19,904.72

0.00

N/A

08/11/32

--

15,556,845.71

15,536,940.99

10/11/24

18

221006184

MF

Chicago

IL

Actual/360

6.150%

78,925.00

0.00

0.00

N/A

06/01/32

--

15,400,000.00

15,400,000.00

08/01/24

19

211005006

OF

El Segundo

CA

Actual/360

5.640%

65,800.00

0.00

0.00

N/A

05/01/27

--

14,000,000.00

14,000,000.00

10/01/24

20

410960939

RT

Various

AR

Actual/360

5.280%

61,600.00

0.00

0.00

N/A

08/11/32

--

14,000,000.00

14,000,000.00

10/11/24

21

410961215

IN

Sausalito

CA

Actual/360

4.939%

52,476.88

0.00

0.00

N/A

06/11/32

--

12,750,000.00

12,750,000.00

10/11/24

22

310962315

MF

Las Vegas

NV

Actual/360

6.059%

59,832.62

0.00

0.00

N/A

08/11/32

--

11,850,000.00

11,850,000.00

10/11/24

23

310962385

MF

Las Vegas

NV

Actual/360

6.059%

50,491.67

0.00

0.00

N/A

08/11/32

--

10,000,000.00

10,000,000.00

10/11/24

24

410961474

OF

Melville

NY

Actual/360

5.130%

37,260.29

11,771.23

0.00

N/A

06/11/32

--

8,715,856.85

8,704,085.62

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 31

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

25

410961281

SS

Mineola

NY

Actual/360

4.944%

31,880.61

10,791.74

0.00

N/A

06/11/32

--

7,738,011.57

7,727,219.83

10/11/24

26

211005037

IN

Oklahoma City

OK

Actual/360

5.860%

38,334.17

0.00

0.00

N/A

06/01/32

--

7,850,000.00

7,850,000.00

10/01/24

27

326770027

OF

Dallas

TX

Actual/360

6.310%

39,963.33

0.00

0.00

N/A

07/01/32

--

7,600,000.00

7,600,000.00

10/01/24

28

221006160

SS

Various

Various

Actual/360

6.200%

39,060.00

0.00

0.00

N/A

07/01/32

--

7,560,000.00

7,560,000.00

10/01/24

29

221006404

RT

Brooklyn

NY

Actual/360

5.500%

32,554.34

8,894.26

0.00

N/A

08/01/32

--

7,102,764.07

7,093,869.81

10/01/24

30

300802329

SS

Lewes

DE

Actual/360

5.415%

32,715.62

0.00

0.00

N/A

08/01/32

--

7,250,000.00

7,250,000.00

10/01/24

31

221006092

SS

Harrisburg

NC

Actual/360

5.280%

31,088.20

0.00

0.00

N/A

08/01/32

--

7,065,500.00

7,065,500.00

10/01/24

32

410960783

RT

Hendersonville

TN

Actual/360

5.381%

29,864.55

0.00

0.00

N/A

05/11/32

--

6,660,000.00

6,660,000.00

10/11/24

33

410958879

IN

San Diego

CA

Actual/360

5.532%

28,927.75

0.00

0.00

N/A

05/11/32

--

6,275,000.00

6,275,000.00

10/11/24

34

326770034

SS

Various

MI

Actual/360

5.860%

29,788.33

0.00

0.00

N/A

08/01/32

--

6,100,000.00

6,100,000.00

10/01/24

35

211005106

RT

Elmont

NY

Actual/360

5.420%

27,100.00

0.00

0.00

N/A

06/01/32

--

6,000,000.00

6,000,000.00

10/01/24

36

300802327

LO

Laredo

TX

Actual/360

6.411%

30,925.77

9,253.62

0.00

N/A

07/01/32

--

5,788,632.19

5,779,378.57

10/01/24

37

211005137

MF

Teaneck

NJ

Actual/360

4.550%

21,946.14

8,633.49

0.00

N/A

06/01/32

--

5,787,992.46

5,779,358.97

10/01/24

38

326770038

SS

Heber

UT

Actual/360

6.343%

31,186.42

0.00

0.00

N/A

07/01/32

--

5,900,000.00

5,900,000.00

10/01/24

39

410961495

MF

Various

OH

Actual/360

5.681%

26,511.33

0.00

0.00

N/A

08/11/32

--

5,600,000.00

5,600,000.00

10/11/24

40

410961330

SS

Island Park

NY

Actual/360

4.944%

21,917.92

7,419.32

0.00

N/A

06/11/32

--

5,319,882.98

5,312,463.66

10/11/24

41

221006159

RT

Warren

NJ

Actual/360

5.640%

24,205.00

0.00

0.00

N/A

06/01/32

--

5,150,000.00

5,150,000.00

10/01/24

42

600962077

SS

Stockton

CA

Actual/360

5.253%

21,887.50

0.00

0.00

N/A

08/11/32

--

5,000,000.00

5,000,000.00

10/11/24

43

300802328

LO

Dunnellon

FL

Actual/360

6.140%

24,867.00

0.00

0.00

N/A

07/01/32

--

4,860,000.00

4,860,000.00

10/01/24

44

470133120

MF

Yonkers

NY

Actual/360

4.760%

17,269.05

6,232.21

0.00

N/A

07/01/32

--

4,353,542.64

4,347,310.43

10/01/24

45

221006267

SS

Ozark

AL

Actual/360

5.650%

20,481.25

0.00

0.00

N/A

07/01/32

--

4,350,000.00

4,350,000.00

10/01/24

46

300802325

OF

Anaheim

CA

Actual/360

5.280%

18,120.11

7,723.70

0.00

N/A

07/01/29

--

4,118,205.88

4,110,482.18

10/01/24

47

470132380

MF

Forest Hills

NY

Actual/360

4.600%

14,796.68

5,709.09

0.00

N/A

06/01/32

--

3,860,002.67

3,854,293.58

10/01/24

48

470133440

MF

Kew Gardens

NY

Actual/360

5.380%

16,486.53

4,703.37

0.00

N/A

08/01/32

--

3,677,291.86

3,672,588.49

10/01/24

49

470133310

MF

New York

NY

Actual/360

5.350%

16,050.00

0.00

0.00

N/A

07/01/32

--

3,600,000.00

3,600,000.00

10/01/24

50

470133180

MF

New York

NY

Actual/360

4.990%

14,118.59

4,648.78

0.00

N/A

08/01/32

--

3,395,252.14

3,390,603.36

10/01/24

51

221006191

SS

Columbus

GA

Actual/360

5.630%

14,544.17

0.00

0.00

N/A

07/01/32

--

3,100,000.00

3,100,000.00

10/01/24

52

470132510

MF

Bronx

NY

Actual/360

4.700%

11,289.83

4,191.51

0.00

N/A

06/01/32

--

2,882,509.71

2,878,318.20

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 31

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

53

470132600

MF

New York

NY

Actual/360

4.770%

8,943.75

0.00

0.00

N/A

06/01/32

--

2,250,000.00

2,250,000.00

10/01/24

54

470133460

MF

Bronx

NY

Actual/360

5.480%

10,020.38

1,425.25

0.00

N/A

07/01/32

--

2,194,244.83

2,192,819.58

10/01/24

55

470131300

MF

Hewlett

NY

Actual/360

4.850%

8,891.67

0.00

0.00

N/A

07/01/32

--

2,200,000.00

2,200,000.00

10/01/24

56

470132770

MF

New York

NY

Actual/360

5.250%

8,619.86

1,357.55

0.00

N/A

07/01/32

--

1,970,253.26

1,968,895.71

10/01/24

57

470133050

MF

Bronx

NY

Actual/360

5.580%

8,261.84

1,120.20

0.00

N/A

08/01/32

--

1,776,740.83

1,775,620.63

10/01/24

58

470133420

MF

New York

NY

Actual/360

4.990%

5,439.10

1,799.74

0.00

N/A

07/01/32

--

1,307,999.55

1,306,199.81

10/01/24

59

470132680

MF

New York

NY

Actual/360

4.630%

3,858.33

0.00

0.00

N/A

05/01/32

--

1,000,000.00

1,000,000.00

10/01/24

60

470132740

MF

Brooklyn

NY

Actual/360

5.110%

4,133.88

1,301.76

0.00

N/A

08/01/32

--

970,774.02

969,472.26

10/01/24

61

470132360

MF

Scarsdale

NY

Actual/360

4.740%

3,815.42

1,395.03

0.00

N/A

06/01/32

--

965,928.23

964,533.20

10/01/24

Totals

4,736,211.41

314,922.94

0.00

1,082,761,375.79

1,082,446,452.85

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 31

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

10,469,530.96

5,696,693.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

27,020,808.00

13,791,750.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

42,638,632.60

13,285,860.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

16,595,070.23

14,773,772.77

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

6,467,193.70

3,234,220.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

6

5,394,165.00

2,901,839.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

5,177,031.22

2,538,879.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

17,875,155.73

14,627,986.12

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

10

4,318,219.16

2,195,405.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,544,096.92

1,873,435.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

3,661,134.00

1,854,894.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

4,715,070.29

2,338,303.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

5,051,297.68

5,185,034.54

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

20,006,471.00

8,215,048.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,176,201.16

676,974.57

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,664,318.09

838,941.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,193,840.00

0.00

--

--

--

0.00

0.00

78,741.48

78,860.83

0.00

0.00

19

8,857,327.00

4,507,858.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

2,432,489.28

1,323,073.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,759,998.47

928,070.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,324,466.36

822,010.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,172,430.16

683,069.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

873,913.34

465,792.74

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 31

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

25

788,152.00

194,757.70

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

4,055.26

0.00

26

706,619.04

350,147.20

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

626,183.00

294,025.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

580,324.70

338,287.65

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,253,321.72

632,631.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

800,945.66

408,093.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

615,857.94

321,136.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

659,702.00

144,233.04

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

557,647.00

262,965.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

438,774.10

109,476.61

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

658,572.72

400,710.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,096,370.26

1,103,682.52

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

198,740.50

85,254.27

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

582,976.00

343,787.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

718,785.11

398,617.66

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

798,006.00

171,629.60

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

0.00

124,299.00

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

42

566,275.00

128,359.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

618,991.94

682,237.70

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

201,941.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

374,783.81

196,717.57

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

575,323.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

47

92,140.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

48

140,802.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

49

202,420.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

34,985.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

51

334,636.09

144,432.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

320,182.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 31

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

53

94,925.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

54

76,826.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

55

45,234.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

56

134,285.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

57

119,726.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

58

76,862.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

59

194,303.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

60

34,839.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

61

61,603.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

208,770,921.40

109,594,396.87

0.00

0.00

78,741.48

78,860.83

4,055.26

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 31

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 21 of 31

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

1

15,400,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.248966%

5.228832%

90

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249036%

5.228901%

91

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249096%

5.228960%

92

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249156%

5.229019%

93

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249225%

5.229088%

94

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249283%

5.229146%

95

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249352%

5.229213%

96

03/15/24

1

5,150,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249410%

5.229271%

97

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249487%

5.229348%

98

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249544%

5.229404%

99

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249601%

5.229461%

100

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.249668%

5.229527%

101

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

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 31

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

18

221006184

08/01/24

1

1

78,741.48

78,860.83

0.00

15,400,000.00

Totals

78,741.48

78,860.83

0.00

15,400,000.00

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

Note: Outstanding P & I Advances include the current period advance.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 31

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

47,000,000

47,000,000

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

4,110,482

4,110,482

0

0

> 60 Months

1,031,335,971

1,015,935,971

15,400,000

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,082,446,453

1,067,046,453

15,400,000

0

0

0

Sep-24

1,082,761,376

1,082,761,376

0

0

0

0

Aug-24

1,083,036,905

1,083,036,905

0

0

0

0

Jul-24

1,083,311,139

1,083,311,139

0

0

0

0

Jun-24

1,083,622,127

1,083,622,127

0

0

0

0

May-24

1,083,893,609

1,083,893,609

0

0

0

0

Apr-24

1,084,201,945

1,084,201,945

0

0

0

0

Mar-24

1,084,470,701

1,079,320,701

5,150,000

0

0

0

Feb-24

1,084,814,640

1,084,814,640

0

0

0

0

Jan-24

1,085,080,513

1,085,080,513

0

0

0

0

Dec-23

1,085,345,137

1,085,345,137

0

0

0

0

Nov-23

1,085,646,867

1,085,646,867

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 31

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 31

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 31

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

No modified loans this period

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 27 of 31

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 28 of 31

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 29 of 31

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 31

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 31 of 31