WFRBS Commercial Mortgage Trust 2013 C14

10/31/2024 | Press release | Distributed by Public on 10/31/2024 08:32

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

WFRBS Commercial Mortgage Trust 2013-C14

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2013-C14

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

4

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

5

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

Master Servicer

Wells Fargo Bank, National Association

Exchangeable Certificate Detail

6

Investor Relations

[email protected]

Additional Information

7

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

Bond / Collateral Reconciliation - Cash Flows

8

Special Servicer

Rialto Capital Advisors, LLC

Bond / Collateral Reconciliation - Balances

9

General

(305) 229-6465

Current Mortgage Loan and Property Stratification

10-14

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

Mortgage Loan Detail (Part 1)

15

Trust Administrator

Pentalpha Surveillance LLC

Mortgage Loan Detail (Part 2)

16

Attention: WFRBS 2013-C14 Transaction Manager

[email protected]

Principal Prepayment Detail

17

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

Historical Detail

18

Certificate Administrator

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

Bank, N.A.

Delinquency Loan Detail

19

Corporate Trust Services (CMBS)

[email protected];

Collateral Stratification and Historical Detail

20

[email protected]

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

Specially Serviced Loan Detail - Part 1

21

Trustee

U.S. Bank Trust Company, National Association

Specially Serviced Loan Detail - Part 2

22

General Contact

(312) 332-7457

Modified Loan Detail

23

190 South LaSalle Street, 7th Floor | Chicago, IL 60603 | United States

Historical Liquidated Loan Detail

24

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders 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 (3)

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

92890PAA2

0.836000%

61,588,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

92890PAB0

2.133000%

48,158,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

92890PAC8

2.939000%

55,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FL

92890PBS2

5.917210%

55,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3FX

92890PBU7

3.099000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

92890PAD6

3.073000%

160,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4FL

92890PBC7

5.847210%

95,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4FX

92890PBE3

3.337000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-5

92890PAE4

3.337000%

437,741,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

92890PAF1

2.977000%

116,194,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-S

92890PAG9

3.488000%

108,379,000.00

19,567,753.22

992,084.33

56,876.94

0.00

0.00

1,048,961.27

18,575,668.89

94.61%

22.62%

B

92890PAH7

3.836267%

102,868,000.00

102,868,000.00

0.00

328,857.58

0.00

0.00

328,857.58

102,868,000.00

64.79%

15.62%

C

92890PAJ3

3.836267%

53,271,000.00

53,271,000.00

0.00

170,301.48

0.00

0.00

170,301.48

53,271,000.00

49.35%

12.00%

D

92890PBG8

3.836267%

77,151,000.00

77,151,000.00

0.00

246,643.19

0.00

0.00

246,643.19

77,151,000.00

26.99%

6.75%

E

92890PBJ2

3.250000%

25,717,000.00

25,717,000.00

0.00

100,407.46

0.00

0.00

100,407.46

25,717,000.00

19.53%

5.00%

F

92890PBL7

3.250000%

16,532,000.00

16,532,000.00

0.00

0.00

0.00

0.00

0.00

16,532,000.00

14.74%

3.88%

G

92890PBN3

3.250000%

56,945,239.00

50,412,174.02

0.00

0.00

0.00

(430,682.17)

0.00

50,842,856.19

0.00%

0.00%

R

92890PBQ6

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

92890PBX1

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,469,544,241.02

345,518,927.24

992,084.33

903,086.65

0.00

(430,682.17)

1,895,170.98

344,957,525.08

X-A

92890PAL8

0.348267%

1,137,060,000.00

19,567,753.22

0.00

5,679.00

0.00

0.00

5,679.00

18,575,668.89

X-B

92890PAM6

0.000000%

102,868,000.00

102,868,000.00

0.00

0.00

0.00

0.00

0.00

102,868,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class (3)

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution

Ending Balance Support¹

Support¹

X-C

92890PBA1

0.586267%

99,194,239.00

92,661,174.02

0.00

45,270.14

0.00

0.00

45,270.14

93,091,856.19

Notional SubTotal

1,339,122,239.00

215,096,927.24

0.00

50,949.14

0.00

0.00

50,949.14

214,535,525.08

Deal Distribution Total

992,084.33

954,035.79

0.00

(430,682.17)

1,946,120.12

(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.

(3)

The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PEX. For details on the current status and

payments of Class PEX, see page 4.

© 2021 Computershare. All rights reserved. Confidential.

Page 3 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

92890PAA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

92890PAB0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

92890PAC8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FL

92890PBS2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3FX

92890PBU7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

92890PAD6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4FL

92890PBC7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4FX

92890PBE3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5

92890PAE4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

92890PAF1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S

92890PAG9

180.54930586

9.15384281

0.52479669

0.00000000

0.00000000

0.00000000

0.00000000

9.67863950

171.39546305

B

92890PAH7

1,000.00000000

0.00000000

3.19688902

0.00000000

0.00000000

0.00000000

0.00000000

3.19688902

1,000.00000000

C

92890PAJ3

1,000.00000000

0.00000000

3.19688911

0.00000000

0.00000000

0.00000000

0.00000000

3.19688911

1,000.00000000

D

92890PBG8

1,000.00000000

0.00000000

3.19688909

0.00000000

0.00000000

0.00000000

0.00000000

3.19688909

1,000.00000000

E

92890PBJ2

1,000.00000000

0.00000000

3.90432243

(1.19598903)

5.96470350

0.00000000

0.00000000

3.90432243

1,000.00000000

F

92890PBL7

1,000.00000000

0.00000000

0.00000000

2.70833353

18.95833474

0.00000000

0.00000000

0.00000000

1,000.00000000

G

92890PBN3

885.27460601

0.00000000

0.00000000

2.39761870

93.32320670

0.00000000

(7.56309355)

0.00000000

892.83769957

R

92890PBQ6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

92890PBX1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

92890PAL8

17.20907711

0.00000000

0.00499446

0.00000000

0.00000000

0.00000000

0.00000000

0.00499446

16.33657757

X-B

92890PAM6

1,000.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

1,000.00000000

X-C

92890PBA1

934.13866525

0.00000000

0.45637872

0.00000000

0.00000000

0.00000000

0.00000000

0.45637872

938.48047153

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3FL

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3FX

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4FL

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4FX

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-A

09/01/24 - 09/30/24

30

0.00

5,679.00

0.00

5,679.00

0.00

0.00

0.00

5,679.00

0.00

X-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-C

09/01/24 - 09/30/24

30

0.00

45,270.14

0.00

45,270.14

0.00

0.00

0.00

45,270.14

0.00

A-S

09/01/24 - 09/30/24

30

0.00

56,876.94

0.00

56,876.94

0.00

0.00

0.00

56,876.94

0.00

B

09/01/24 - 09/30/24

30

0.00

328,857.58

0.00

328,857.58

0.00

0.00

0.00

328,857.58

0.00

C

09/01/24 - 09/30/24

30

0.00

170,301.48

0.00

170,301.48

0.00

0.00

0.00

170,301.48

0.00

D

09/01/24 - 09/30/24

30

0.00

246,643.19

0.00

246,643.19

0.00

0.00

0.00

246,643.19

0.00

E

09/01/24 - 09/30/24

30

184,151.53

69,650.21

0.00

69,650.21

(30,757.25)

0.00

0.00

100,407.46

153,394.28

F

09/01/24 - 09/30/24

30

268,645.02

44,774.17

0.00

44,774.17

44,774.17

0.00

0.00

0.00

313,419.19

G

09/01/24 - 09/30/24

30

5,177,779.34

136,532.97

0.00

136,532.97

136,532.97

0.00

0.00

0.00

5,314,312.31

Totals

5,630,575.89

1,104,585.68

0.00

1,104,585.68

150,549.89

0.00

0.00

954,035.79

5,781,125.78

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Exchangeable Certificate Detail

Pass-Through

Prepayment

Class

CUSIP

Rate

Original Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Regular Interest

A-S (Cert)

92890PAG9

3.488000%

108,379,000.00

19,567,753.22

992,084.33

56,876.94

0.00

0.00

1,048,961.27

18,575,668.89

A-S (PEX)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (Cert)

92890PAH7

3.836267%

102,868,000.00

102,868,000.00

0.00

328,857.58

0.00

0.00

328,857.58

102,868,000.00

B (PEX)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (Cert)

92890PAJ3

3.836267%

53,271,000.00

53,271,000.00

0.00

170,301.48

0.00

0.00

170,301.48

53,271,000.00

C (PEX)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Regular Interest Total

264,518,000.03

175,706,753.22

992,084.33

556,036.00

0.00

0.00

1,548,120.33

174,714,668.89

Exchangeable Certificate Details

PEX

92890PAK0

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Additional Information

Total Available Distribution Amount (1)

1,946,120.12

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

1,112,758.77

Master Servicing Fee

5,925.44

Interest Reductions due to Nonrecoverability Determination

(102,517.45)

Certificate Administrator Fee

794.69

Interest Adjustments

0.00

Trustee Fee

97.90

Deferred Interest

0.00

Trust Advisor Fee

446.30

ARD Interest

0.00

Net Prepayment Interest Excess / (Shortfall)

0.00

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

1,010,241.32

Total Fees

7,264.33

Principal

Expenses/Reimbursements

Scheduled Principal

555,903.63

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

48,941.21

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

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

5,498.53

Non-Recoverable Advances

(430,682.17)

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

561,402.16

Total Expenses/Reimbursements

(381,740.96)

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

954,035.79

Excess Liquidation Proceeds

0.00

Principal Distribution

992,084.33

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

1,946,120.12

Total Funds Collected

1,571,643.48

Total Funds Distributed

1,571,643.49

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

345,518,927.24

345,518,927.24

Beginning Certificate Balance

345,518,927.24

(-) Scheduled Principal Collections

555,903.63

555,903.63

(-) Principal Distributions

992,084.33

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

(430,682.17)

(-) Principal Adjustments (Cash)

5,498.53

5,498.53

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

(430,682.17)

(-) 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

344,957,525.08

344,957,525.08

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

348,277,866.89

348,277,866.89

Ending Certificate Balance

344,957,525.08

Ending Actual Collateral Balance

345,922,393.56

345,922,393.56

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

3,447,736.95

0.00

UC / (OC) Change

0.00

Current Period Advances

(430,682.17)

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

3,017,054.78

0.00

Net WAC Rate

3.84%

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 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

2,000,000 or less

0

0.00

0.00%

0

0.0000

0.000000

1.40 or less

4

218,639,115.63

63.38%

(17)

3.9184

0.516717

2,000,001 to 3,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.41 to 1.50

0

0.00

0.00%

0

0.0000

0.000000

3,000,001 to 4,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.51 to 1.60

1

108,190,719.77

31.36%

(41)

3.6580

1.595700

4,000,001 to 5,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.61 to 1.70

0

0.00

0.00%

0

0.0000

0.000000

5,000,001 to 6,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.71 to 1.80

0

0.00

0.00%

0

0.0000

0.000000

6,000,001 to 7,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.81 to 1.90

0

0.00

0.00%

0

0.0000

0.000000

7,000,001 to 8,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

8,000,001 to 9,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

0

0.00

0.00%

0

0.0000

0.000000

9,000,001 to 10,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.26 to 2.50

1

18,127,689.68

5.26%

(18)

4.4500

2.342700

10,000,001 to 15,000,000

1

12,500,000.00

3.62%

(16)

4.0800

(1.124500)

2.51 to 2.75

0

0.00

0.00%

0

0.0000

0.000000

15,000,001 to 20,000,000

2

35,153,917.47

10.19%

(18)

4.3434

0.098976

2.76 or greater

0

0.00

0.00%

0

0.0000

0.000000

20,000,001 to 30,000,000

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

30,000,001 to 50,000,000

0

0.00

0.00%

0

0.0000

0.000000

50,000,001 to 70,000,000

0

0.00

0.00%

0

0.0000

0.000000

70,000,001 to 90,000,000

1

78,900,643.47

22.87%

(18)

3.9350

0.603100

90,000,001 or greater

2

218,402,964.14

63.31%

(29)

3.7498

1.332738

Totals

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Alabama

1

18,127,689.68

5.26%

(18)

4.4500

2.342700

Office

3

206,139,115.63

59.76%

(17)

3.9086

0.616238

Georgia

1

110,212,244.37

31.95%

(17)

3.8400

1.074600

Retail

3

138,818,409.45

40.24%

(36)

3.7994

1.448305

Maryland

1

108,190,719.77

31.36%

(41)

3.6580

1.595700

Totals

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

New York

1

12,500,000.00

3.62%

(16)

4.0800

(1.124500)

North Carolina

1

78,900,643.47

22.87%

(18)

3.9350

0.603100

Ohio

1

17,026,227.79

4.94%

(17)

4.2300

(2.289900)

Totals

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 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

3.750% or less

1

108,190,719.77

31.36%

(41)

3.6580

1.595700

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

2

189,112,887.84

54.82%

(17)

3.8796

0.877883

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

2

29,526,227.79

8.56%

(17)

4.1665

(1.796525)

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

1

18,127,689.68

5.26%

(18)

4.4500

2.342700

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

0

0.00

0.00%

0

0.0000

0.000000

49 months or greater

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

4.751% to 5.000%

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

5.001% or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 12 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

60 months or less

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

Interest Only

3

230,902,964.14

66.94%

(28)

3.7677

1.199715

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

3

114,054,560.94

33.06%

(18)

4.0609

0.447719

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

12 months or less

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

No outstanding loans in this group

13 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

6

344,957,525.08

100.00%

(25)

3.8646

0.951080

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 14 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

2

440000225

OF

Atlanta

GA

Actual/360

3.840%

353,923.57

388,871.70

0.00

05/01/23

05/01/43

--

110,601,116.07

110,212,244.37

10/01/24

4

310919320

RT

Baltimore

MD

Actual/360

3.658%

329,818.14

5,498.53

5,498.53

N/A

05/01/21

--

108,196,218.30

108,190,719.77

10/01/24

5

790913887

OF

Charlotte

NC

Actual/360

3.935%

259,276.09

167,031.93

0.00

04/01/23

05/01/23

--

79,067,675.40

78,900,643.47

08/01/24

14

440000219

OF

Columbus

OH

Actual/360

4.230%

0.00

0.00

0.00

N/A

05/01/23

--

17,026,227.79

17,026,227.79

04/01/23

16

416000095

RT

Mobile

AL

Actual/360

4.450%

67,223.52

0.00

0.00

04/01/23

06/01/23

--

18,127,689.68

18,127,689.68

06/01/23

28

440000232

RT

New York

NY

Actual/360

4.080%

0.00

0.00

0.00

06/01/23

06/01/43

--

12,500,000.00

12,500,000.00

09/01/21

Totals

1,010,241.32

561,402.16

5,498.53

345,518,927.24

344,957,525.08

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 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

2

17,218,906.34

5,204,468.62

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

12,055,142.00

0.00

--

--

10/11/23

58,793,137.59

1,888,730.51

0.00

0.00

0.00

0.00

5

6,755,036.48

0.00

--

--

07/11/23

0.00

0.00

424,127.07

815,064.76

0.00

0.00

14

(581,078.27)

(741,736.60)

01/01/24

03/31/24

01/11/24

13,810,815.23

276,073.80

(327.75)

938,711.38

1,019,899.19

(430,682.17)

16

1,385,800.83

558,401.22

01/01/24

03/31/24

02/12/24

0.00

0.00

66,874.56

1,021,666.52

0.00

0.00

28

(392,509.96)

(137,405.40)

01/01/24

03/31/24

02/12/24

4,760,268.20

310,274.71

(657.29)

361,579.23

187,653.18

0.00

Totals

36,441,297.42

4,883,727.84

77,364,221.02

2,475,079.02

490,016.59

3,137,021.89

1,207,552.37

(430,682.17)

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

1

12,500,000.00

1

12,500,000.00

1

17,026,227.79

0

0.00

0

0.00

0

0.00

3.864649%

3.666136%

(25)

09/17/24

0

0.00

0

0.00

1

12,500,000.00

1

12,500,000.00

1

17,026,227.79

0

0.00

0

0.00

0

0.00

3.864652%

3.666292%

(24)

08/16/24

0

0.00

0

0.00

1

12,500,000.00

1

12,500,000.00

1

17,026,227.79

0

0.00

0

0.00

0

0.00

3.864654%

3.666442%

(23)

07/17/24

0

0.00

0

0.00

1

12,500,000.00

1

12,500,000.00

1

17,026,227.79

0

0.00

0

0.00

0

0.00

3.864656%

3.666591%

(22)

06/17/24

0

0.00

0

0.00

1

12,500,000.00

1

12,500,000.00

1

17,026,227.79

0

0.00

1

21,068.59

0

0.00

3.864659%

3.666744%

(21)

05/17/24

0

0.00

0

0.00

1

12,500,000.00

1

12,500,000.00

1

17,072,012.33

0

0.00

1

662,163.54

0

0.00

3.864708%

3.666938%

(20)

04/17/24

0

0.00

0

0.00

1

12,500,000.00

1

12,500,000.00

1

17,119,634.96

0

0.00

1

652,702.95

0

0.00

3.864713%

3.667409%

(19)

03/15/24

0

0.00

0

0.00

1

12,500,000.00

1

12,500,000.00

1

17,165,080.49

0

0.00

1

652,702.96

0

0.00

3.864717%

3.667864%

(18)

02/16/24

0

0.00

0

0.00

1

12,500,000.00

0

0.00

1

17,214,391.79

0

0.00

1

662,151.05

0

0.00

3.864726%

3.737609%

(17)

01/18/24

0

0.00

0

0.00

1

12,500,000.00

0

0.00

1

17,259,493.43

0

0.00

1

628,164.02

0

0.00

3.864729%

3.737959%

(16)

12/15/23

0

0.00

0

0.00

1

12,500,000.00

0

0.00

1

17,304,431.38

0

0.00

1

663,702.76

0

0.00

3.864734%

3.738299%

(15)

11/17/23

0

0.00

0

0.00

1

12,500,000.00

0

0.00

1

17,351,237.61

0

0.00

1

666,163.96

0

0.00

3.864739%

3.738652%

(14)

Note: 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

5

790913887

08/01/24

1

5

424,127.07

815,064.76

79,127.00

79,225,529.91

01/09/23

98

14

440000219

04/01/23

17

5

(327.75)

938,711.38

2,360,593.58

17,666,209.77

08/31/22

7

07/07/23

16

416000095

06/01/23

15

5

66,874.56

1,021,666.52

38,330.80

18,127,689.68

09/02/20

2

28

440000232

09/01/21

36

6

(657.29)

361,579.23

274,324.20

12,500,000.00

11/06/20

2

02/25/22

Totals

490,016.59

3,137,021.89

2,752,375.58

127,519,429.36

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

222,245,281

108,190,720

97,028,333

17,026,228

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

122,712,244

110,212,244

0

12,500,000

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

344,957,525

218,402,964

78,900,643

0

18,127,690

29,526,228

Sep-24

345,518,927

218,797,334

0

79,067,675

18,127,690

29,526,228

Aug-24

346,058,277

219,178,830

0

79,225,530

18,127,690

29,526,228

Jul-24

346,595,838

219,559,069

0

0

97,510,541

29,526,228

Jun-24

347,151,979

219,949,754

0

0

97,675,997

29,526,228

May-24

347,752,694

220,348,453

0

0

97,832,228

29,572,012

Apr-24

349,012,941

221,396,673

0

0

97,996,633

29,619,635

Mar-24

350,237,020

222,420,158

0

0

98,151,781

29,665,080

Feb-24

351,502,684

223,464,414

0

0

110,823,879

17,214,392

Jan-24

352,727,918

224,490,503

0

0

110,977,922

17,259,493

Dec-23

353,915,212

225,479,335

0

0

111,131,445

17,304,431

Nov-23

355,157,203

226,512,727

0

0

111,293,238

17,351,238

(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

310919320

108,190,719.77

108,190,719.80

80,000,000.00

04/15/24

11,275,860.00

1.59570

12/31/23

05/01/21

I/O

5

790913887

78,900,643.47

79,225,529.91

206,500,000.00

08/22/24

5,999,616.48

0.60310

12/31/23

05/01/23

223

14

440000219

17,026,227.79

17,666,209.77

10,100,000.00

07/18/24

(741,736.60)

(2.28990)

03/31/24

05/01/23

222

16

416000095

18,127,689.68

18,127,689.68

20,200,000.00

08/01/24

479,018.72

2.34270

03/31/24

06/01/23

199

28

440000232

12,500,000.00

12,500,000.00

10,400,000.00

09/11/24

(145,366.40)

(1.12450)

03/31/24

06/01/43

I/O

Totals

234,745,280.71

235,710,149.16

327,200,000.00

16,867,392.20

© 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

310919320

RT

MD

08/27/20

13

Receiver remains in place. Lender continues to evaluate collateral, including leasing and potential loan assumption.

5

790913887

OF

NC

01/09/23

98

The loan transferred 1/9/2023. PNL executed. Borrower has expressed interest to convey title back to the Lender. Court-appointed receiver in place. Receiver has concentrated efforts to maximize leasing activity and cashflow. Special Servicer is

pursuing a foreclosure action as well as evaluating a potential receiver sale / loan assumption.

14

440000219

OF

OH

08/31/22

7

The property is REO as of Jul-23. JLL was engaged for management and CBRE for leasing. A large tenant, 52K SF, vacated in 2023 Q4. There are very few large space users on the market in Columbus, OH. Plan is to list the asset for sale on

Real Insight auction platform and sell by 2025 Q1.

16

416000095

RT

AL

09/02/20

2

Loan transferred to special servicing due to the impacts of COVID-19. Receiver is in place at the property and we are working on re-stabilizing the property.

28

440000232

RT

NY

11/06/20

2

, receiver has engaged an affiliate to market the property for sale.

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

16

416000095

0.00

4.45000%

0.00

4.45000%

8

03/31/23

03/01/23

--

Totals

0.00

0.00

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

22

416000094 12/16/16

14,089,775.33

22,600,000.00

15,338,417.24

568,292.52

15,338,417.24

14,770,124.72

125,268.43

0.00

0.00

125,268.43

0.83%

30

440000233 10/18/21

8,180,530.74

7,600,000.00

6,225,892.52

1,054,252.29

6,225,892.52

5,171,640.23

3,008,890.51

0.00

123,202.16

2,885,688.35

24.04%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

22,270,306.07

30,200,000.00

21,564,309.76

1,622,544.81

21,564,309.76

19,941,764.95

3,134,158.94

0.00

123,202.16

3,010,956.78

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

22

416000094

12/16/16

0.00

0.00

125,268.43

0.00

0.00

125,268.43

0.00

0.00

125,268.43

30

440000233

06/16/23

0.00

0.00

2,885,688.35

0.00

0.00

(123,202.16)

0.00

0.00

2,885,688.35

10/18/21

0.00

0.00

3,008,890.51

0.00

0.00

3,008,890.51

0.00

0.00

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

0.00

0.00

3,010,956.78

0.00

0.00

3,010,956.78

0.00

0.00

3,010,956.78

© 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

22,540.88

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5

0.00

0.00

16,472.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

0.00

3,547.13

0.00

0.00

0.00

0.00

60,017.45

0.00

0.00

0.00

0.00

16

0.00

0.00

3,776.60

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

2,604.17

0.00

0.00

0.00

0.00

42,500.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

48,941.21

0.00

0.00

0.00

0.00

102,517.45

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

151,458.66

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27