JPMBB Commercial Mortgage Securities Trust 2014 C18

10/30/2024 | Press release | Distributed by Public on 10/30/2024 11:17

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

JPMBB Commercial Mortgage Securities Trust 2014-C18

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2014-C18

Revision - August 2024

LNR has requested an update to the Appraisal Reduction Amount.

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail

3

Brian Baker

(212) 834-3813

Certificate Interest Reconciliation Detail

4

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

Master Servicer

Midland Loan Services

Exchangeable Certificate Detail

5

askmidlandls.com

(913) 253-9000

Additional Information

6

A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Cash Flows

7

Special Servicer

LNR Partners, LLC

Bond / Collateral Reconciliation - Balances

8

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

Current Mortgage Loan and Property Stratification

9-13

[email protected]

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

Mortgage Loan Detail (Part 1)

14

Senior Trust Advisor

Pentalpha Surveillance LLC

Mortgage Loan Detail (Part 2)

15

Attention: JPMBB 2014-C18 Transaction Manager

[email protected]

Principal Prepayment Detail

16

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

Historical Detail

17

Certificate Administrator

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

Delinquency Loan Detail

18

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Collateral Stratification and Historical Detail

19

[email protected]

Specially Serviced Loan Detail - Part 1

20

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

Specially Serviced Loan Detail - Part 2

21

Modified Loan Detail

22

Historical Liquidated Loan Detail

23

Historical Bond / Collateral Loss Reconciliation Detail

24

Interest Shortfall Detail - Collateral Level

25

Supplemental Notes

26

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. 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 26

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

46641JAS5

1.254300%

52,231,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

46641JAT3

2.878500%

85,216,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

46641JAU0

3.577800%

23,484,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4A1

46641JAV8

3.793800%

87,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4A2

46641JAA4

3.793800%

87,500,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-5

46641JAW6

4.079300%

267,029,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

46641JAX4

3.565900%

67,360,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-S

46641JBA3

4.438600%

55,062,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

24.25%

B

46641JBB1

4.535733%

69,426,000.00

51,957,220.88

272,720.06

196,386.73

0.00

0.00

469,106.79

51,684,500.82

71.96%

17.00%

C

46641JBC9

4.535733%

37,107,000.00

37,107,000.00

0.00

140,256.20

0.00

0.00

140,256.20

37,107,000.00

51.82%

13.12%

D

46641JAE6

4.535733%

56,259,000.00

56,259,000.00

0.00

212,646.50

0.00

0.00

212,646.50

56,259,000.00

21.29%

7.25%

E

46641JAG1

4.035733%

19,152,000.00

19,152,000.00

0.00

62,477.90

0.00

0.00

62,477.90

19,152,000.00

10.90%

5.25%

F

46641JAJ5

3.705000%

11,970,000.00

11,970,000.00

0.00

0.00

0.00

0.00

0.00

11,970,000.00

4.41%

4.00%

NR

46641JAL0

3.705000%

38,303,883.00

8,119,996.81

0.00

0.00

0.00

0.00

0.00

8,119,996.81

0.00%

0.00%

Z

46641JAQ9

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

LP

NA

0.000000%

100.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

46641JAN6

0.000000%

1.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

957,599,984.01

184,565,217.69

272,720.06

611,767.33

0.00

0.00

884,487.39

184,292,497.63

X-A

46641JAY2

4.535733%

725,382,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-C

46641JAC0

0.669319%

69,425,883.00

39,241,996.81

0.00

21,887.85

0.00

0.00

21,887.85

39,241,996.81

Notional SubTotal

794,807,883.00

39,241,996.81

0.00

21,887.85

0.00

0.00

21,887.85

39,241,996.81

Deal Distribution Total

272,720.06

633,655.18

0.00

0.00

906,375.24

*

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 26

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

46641JAS5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

46641JAT3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

46641JAU0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4A1

46641JAV8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4A2

46641JAA4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5

46641JAW6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

46641JAX4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S

46641JBA3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B

46641JBB1

748.38275113

3.92821220

2.82872022

0.00000000

0.00000000

0.00000000

0.00000000

6.75693242

744.45453893

C

46641JBC9

1,000.00000000

0.00000000

3.77977740

0.00000000

0.00000000

0.00000000

0.00000000

3.77977740

1,000.00000000

D

46641JAE6

1,000.00000000

0.00000000

3.77977746

0.00000000

0.00000000

0.00000000

0.00000000

3.77977746

1,000.00000000

E

46641JAG1

1,000.00000000

0.00000000

3.26221282

0.10089756

1.75839181

0.00000000

0.00000000

3.26221282

1,000.00000000

F

46641JAJ5

1,000.00000000

0.00000000

0.00000000

3.08750042

21.61250125

0.00000000

0.00000000

0.00000000

1,000.00000000

NR

46641JAL0

211.98886833

0.00000000

0.00000000

0.65451563

28.11321531

0.00000000

0.00000000

0.00000000

211.98886833

Z

46641JAQ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

LP

NA

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

46641JAN6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

46641JAY2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

X-C

46641JAC0

565.23583301

0.00000000

0.31526931

0.00000000

0.00000000

0.00000000

0.00000000

0.31526931

565.23583301

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 26

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-4A1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4A2

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

A-S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B

09/01/24 - 09/30/24

30

0.00

196,386.73

0.00

196,386.73

0.00

0.00

0.00

196,386.73

0.00

C

09/01/24 - 09/30/24

30

0.00

140,256.20

0.00

140,256.20

0.00

0.00

0.00

140,256.20

0.00

D

09/01/24 - 09/30/24

30

0.00

212,646.50

0.00

212,646.50

0.00

0.00

0.00

212,646.50

0.00

E

09/01/24 - 09/30/24

30

31,744.33

64,410.30

0.00

64,410.30

1,932.39

0.00

0.00

62,477.90

33,676.72

F

09/01/24 - 09/30/24

30

221,744.27

36,957.38

0.00

36,957.38

36,957.38

0.00

0.00

0.00

258,701.64

NR

09/01/24 - 09/30/24

30

1,051,774.82

25,070.49

0.00

25,070.49

25,070.49

0.00

0.00

0.00

1,076,845.31

X-A

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

21,887.85

0.00

21,887.85

0.00

0.00

0.00

21,887.85

0.00

Z

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Totals

1,305,263.42

697,615.45

0.00

697,615.45

63,960.26

0.00

0.00

633,655.18

1,369,223.67

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 26

Exchangeable Certificate Detail

Pass-Through

Prepayment

Class

CUSIP

Rate

Original Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Realized Losses

Total Distribution

Ending Balance

Regular Interest

A-S (Cert)

46641JBA3

N/A

55,062,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (Cert)

46641JBB1

4.535733%

69,426,000.00

51,957,220.88

272,720.06

196,386.73

0.00

0.00

469,106.79

51,684,500.82

B (EC)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (Cert)

46641JBC9

4.535733%

37,107,000.00

37,107,000.00

0.00

140,256.20

0.00

0.00

140,256.20

37,107,000.00

C (EC)

NA

N/A

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Regular Interest Total

161,595,000.03

89,064,220.88

272,720.06

336,642.93

0.00

0.00

609,362.99

88,791,500.82

Exchangeable Certificate Details

EC

46641JBD7

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 5 of 26

Additional Information

Total Available Distribution Amount (1)

906,375.24

Specially Serviced Loan not Delinquent (2)

Number of Outstanding Loans

4

Aggregate Unpaid Principal Balance

129,406,476.01

(1)

The Available Distribution Amount includes any Prepayment Premiums.

(2)

Indicates loans in special servicing with a loan status of '0', Current.

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 26

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

699,989.27

Master Servicing Fee

1,205.60

Interest Reductions due to Nonrecoverability Determination

(46,467.25)

Certificate Administrator Fee

0.00

Interest Adjustments

0.00

Trustee Fee

722.88

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

76.90

ARD Interest

0.00

Senior Trust Advisor Fee

322.99

Net Prepayment Interest Excess / (Shortfall)

0.00

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

653,522.02

Total Fees

2,328.37

Principal

Expenses/Reimbursements

Scheduled Principal

250,859.31

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

7,038.48

Principal Prepayments

(21,860.75)

Special Servicing Fees (Monthly)

10,500.00

Collection of Principal after Maturity Date

21,860.75

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

21,860.75

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

272,720.06

Total Expenses/Reimbursements

17,538.48

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

633,655.18

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

272,720.06

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

906,375.24

Total Funds Collected

926,242.08

Total Funds Distributed

926,242.09

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 26

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

184,565,217.69

184,565,217.69

Beginning Certificate Balance

184,565,217.69

(-) Scheduled Principal Collections

250,859.31

250,859.31

(-) Principal Distributions

272,720.06

(-) Unscheduled Principal Collections

21,860.75

21,860.75

(-) 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

184,292,497.63

184,292,497.63

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

185,397,158.91

185,397,158.91

Ending Certificate Balance

184,292,497.63

Ending Actual Collateral Balance

185,174,639.80

185,174,639.80

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

990,402.39

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

990,402.39

0.00

Net WAC Rate

4.54%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 26

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

$9,999,999 or Less

1

8,310,218.96

4.51%

(9)

5.0750

0.560000

1.35 or Less

4

74,108,315.87

40.21%

3

4.6319

0.865563

$10,000,000 to $19,999,999

3

41,146,837.61

22.33%

18

5.2844

0.982459

1.36 to 1.45

0

0.00

0.00%

0

0.0000

0.000000

$20,000,000 to $24,999,999

0

0.00

0.00%

0

0.0000

0.000000

1.46 to 1.55

1

12,148,347.64

6.59%

(8)

5.1200

1.490000

$25,000,000 to $49,999,999

1

36,799,606.94

19.97%

(15)

3.9635

1.010000

1.56 to 1.65

0

0.00

0.00%

0

0.0000

0.000000

$50,000,000 to 99,999,999

1

98,035,834.12

53.20%

(8)

4.4200

2.850000

1.66 to 1.80

0

0.00

0.00%

0

0.0000

0.000000

$100,000,000 or Greater

0

0.00

0.00%

0

0.0000

0.000000

1.81 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

2.01 to 2.25

0

0.00

0.00%

0

0.0000

0.000000

2.26 or Greater

1

98,035,834.12

53.20%

(8)

4.4200

2.850000

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 26

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

Florida

1

98,035,834.12

53.20%

(8)

4.4200

2.850000

Office

2

20,458,566.60

11.10%

(8)

5.1017

1.112236

Michigan

1

12,148,347.64

6.59%

(8)

5.1200

1.490000

Retail

4

163,833,931.03

88.90%

(3)

4.4826

2.068520

Minnesota

1

18,086,414.68

9.81%

51

5.5000

1.180000

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

Nevada

1

36,799,606.94

19.97%

(15)

3.9635

1.010000

New York

1

10,912,075.29

5.92%

(8)

5.1100

0.090000

Pennsylvania

1

8,310,218.96

4.51%

(9)

5.0750

0.560000

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 26

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

4.40000% or Less

1

36,799,606.94

19.97%

(15)

3.9635

1.010000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.40001% to 4.60000%

1

98,035,834.12

53.20%

(8)

4.4200

2.850000

13 to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.60001% to 4.80000%

0

0.00

0.00%

0

0.0000

0.000000

25 to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.80001% to 5.00000%

0

0.00

0.00%

0

0.0000

0.000000

37 to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.00001% to 5.20000%

3

31,370,641.89

17.02%

(8)

5.1046

0.756658

49 months or greater

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

5.20001% to 5.40000%

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

5.40001% to 5.60000%

1

18,086,414.68

9.81%

51

5.5000

1.180000

5.60001% or Greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 26

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

184,292,497.63

100.00%

(4)

4.5514

1.962362

Interest Only

1

98,035,834.12

53.20%

(8)

4.4200

2.850000

60 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

299 Months or Less

5

86,256,663.51

46.80%

1

4.7007

0.953508

85 months to 120 months

0

0.00

0.00%

0

0.0000

0.000000

300 Months to 330 Months

0

0.00

0.00%

0

0.0000

0.000000

121 months or Greater

0

0.00

0.00%

0

0.0000

0.000000

331 Months or Greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

(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 26

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

184,292,497.63

100.00%

(4)

4.5514

1.962362

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

13 to 24 Months

0

0.00

0.00%

0

0.0000

0.000000

61-120 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

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

6

184,292,497.63

100.00%

(4)

4.5514

1.962362

Totals

0

0.00

0.00%

0

0.0000

0.000000

(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 26

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

30306419

RT

Miami

FL

Actual/360

4.420%

361,179.18

21,860.75

0.00

N/A

02/06/24

--

98,057,694.87

98,035,834.12

10/06/24

5

30305549

RT

Las Vegas

NV

Actual/360

3.963%

122,089.31

164,484.53

0.00

N/A

07/01/23

07/01/26

36,964,091.47

36,799,606.94

10/01/24

14

30306430

RT

Roseville

MN

Actual/360

5.500%

83,061.86

36,173.83

0.00

N/A

01/01/29

--

18,122,588.51

18,086,414.68

10/01/24

18

30306434

OF

Southfield

MI

Actual/360

5.120%

51,959.53

29,667.38

0.00

N/A

02/06/24

--

12,178,015.02

12,148,347.64

03/06/24

19

30306435

RT

Geneva

NY

Actual/360

5.110%

0.00

0.00

0.00

N/A

02/05/24

--

10,912,075.29

10,912,075.29

05/05/22

25

30306441

OF

Coraopolis

PA

Actual/360

5.075%

35,232.14

20,533.57

0.00

N/A

01/01/24

--

8,330,752.53

8,310,218.96

11/01/23

Totals

653,522.02

272,720.06

0.00

184,565,217.69

184,292,497.63

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 26

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

17,139,725.00

5,324,615.92

01/01/24

03/31/24

09/11/24

9,849,578.30

0.00

0.00

0.00

0.00

0.00

5

10,990,424.93

11,118,736.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,054,652.48

1,880,552.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

2,316,937.32

1,670,964.39

04/01/23

03/31/24

09/11/24

0.00

0.00

81,046.42

567,561.44

0.00

0.00

19

320,183.14

51,817.32

01/01/24

03/31/24

07/11/24

9,066,652.98

485,433.30

(88.21)

754,157.82

0.00

0.00

25

0.00

101,421.00

01/01/24

03/31/24

10/11/24

1,665,913.34

72,363.00

48,659.89

540,667.68

0.00

0.00

Totals

32,821,922.87

20,148,107.56

20,582,144.62

557,796.30

129,618.11

1,862,386.94

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 26

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

1

30306419

21,860.75

Partial Liquidation (Curtailment)

0.00

0.00

Totals

21,860.75

0.00

0.00

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 16 of 26

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

2

19,222,294.25

0

0.00

1

21,860.75

0

0.00

4.551371%

4.535440%

(4)

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

2

19,242,827.82

0

0.00

1

136,159.44

0

0.00

4.551167%

4.535233%

(3)

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

2

19,262,102.75

0

0.00

1

75,062.14

0

0.00

4.550873%

4.534938%

(2)

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

2

19,281,293.81

0

0.00

1

47,703.96

1

10,870,064.37

4.550624%

4.534687%

(1)

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

2

19,301,578.91

0

0.00

1

75,092.19

1

69,848,762.62

4.596002%

4.577874%

0

05/17/24

0

0.00

0

0.00

1

69,848,762.62

0

0.00

2

19,320,598.21

0

0.00

2

477,349.36

0

0.00

4.644065%

4.627281%

0

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

2

19,340,717.79

0

0.00

2

576,768.68

0

0.00

4.643741%

4.626942%

1

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

2

19,359,566.79

3

149,019,905.20

0

0.00

0

0.00

4.655149%

4.638352%

2

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

2

19,380,711.07

0

0.00

1

1,250,000.00

0

0.00

4.663902%

4.647223%

3

01/18/24

0

0.00

0

0.00

1

10,912,075.29

0

0.00

2

19,399,386.05

0

0.00

0

0.00

0

0.00

4.620393%

4.604723%

3

12/15/23

0

0.00

0

0.00

1

10,935,705.65

0

0.00

2

19,441,610.14

0

0.00

0

0.00

2

8,321,618.94

4.653838%

4.636730%

4

11/17/23

0

0.00

0

0.00

1

10,960,781.49

0

0.00

1

10,960,781.49

0

0.00

0

0.00

8

91,739,274.66

4.661675%

4.644645%

5

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

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 26

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

30306434

03/06/24

6

5

81,046.42

567,561.44

6,000.00

12,346,521.42

04/04/24

98

19

30306435

05/05/22

28

5

(88.21)

754,157.82

4,915.00

11,380,648.68

12/14/20

7

05/04/23

25

30306441

11/01/23

10

5

48,659.89

540,667.68

118,735.92

8,525,613.96

04/15/22

7

11/15/23

Totals

129,618.11

1,862,386.94

129,650.92

32,252,784.06

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 18 of 26

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

129,406,476

98,035,834

12,148,348

19,222,294

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

36,799,607

36,799,607

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

18,086,415

18,086,415

0

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

184,292,498

152,921,856

0

0

12,148,348

19,222,294

Sep-24

184,565,218

153,144,375

0

0

12,178,015

19,242,828

Aug-24

184,941,582

153,473,651

0

0

12,205,828

19,262,103

Jul-24

185,255,942

153,741,130

0

0

12,233,518

19,281,294

Jun-24

206,451,601

164,879,582

0

0

22,270,440

19,301,579

May-24

276,652,175

165,166,234

0

0

92,165,343

19,320,598

Apr-24

277,557,371

137,100,930

0

0

121,115,723

19,340,718

Mar-24

282,743,552

138,016,209

0

0

125,367,776

19,359,567

Feb-24

291,947,489

255,973,187

0

0

16,593,591

19,380,711

Jan-24

395,319,966

281,127,975

0

0

94,792,605

19,399,386

Dec-23

429,593,619

410,152,009

0

0

0

19,441,610

Nov-23

438,775,826

427,815,045

0

0

0

10,960,781

(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 19 of 26

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

1

30306419

98,035,834.12

98,035,834.12

159,000,000.00

07/02/24

5,142,804.42

2.85000

03/31/24

02/06/24

I/O

18

30306434

12,148,347.64

12,346,521.42

22,000,000.00

05/20/24

1,461,025.39

1.49000

03/31/24

02/06/24

231

19

30306435

10,912,075.29

11,380,648.68

5,000,000.00

02/16/24

20,411.92

0.09000

03/31/24

02/05/24

231

25

30306441

8,310,218.96

8,525,613.96

8,220,000.00

08/06/24

94,362.00

0.56000

03/31/24

01/01/24

230

Totals

129,406,476.01

130,288,618.18

194,220,000.00

6,718,603.73

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 26

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

1

30306419

RT

FL

02/01/24

9

9/11/2024 - The loan matured on 2/6/2024. Lender and Borrower have executed a forbearance for 1 year to 2/6/2025 with one 12 month option to 2/6/2026. The forbearance involves Borrower contributing additional equity to deleverage the loan.

Initial $2,000, 000 loan pay down and $3,000,000 pay down upon additional 12 month option. The Loan will remain in full cash sweep during the entire forbearance period with excess cash being deposited in a 50/50 split between a newly

created Lender held Omnibus Reserve and hyper amortizing the entire outstanding principal balance. In addition, Guarantor and Borrower will provided cooperation covenants in which they will cooperate, in the event of a future default, with a

deed-in-lieu, stipulated foreclosure and/or receiver. Loan will be subject to reduced default interest of 2.5% for first 12 months of forbearance. Upon exercising 12 month extension option, reduced default interest will increase to 3.5%. Collateral is

307k SF of a 1.09MM SF super regional mall located 12 miles northwest of downtown Miami. Non-collateral anchors include Macy''s, JCPenney, Sears (vacant), and Kohl''s. Loan will remain in rehab until pay off.

18

30306434

OF

MI

04/04/24

98

9/11/2024 - The borrower was unable to secure refinancing after being granted a 60 day forbearance (Maturity 2/6/2024). The collateral is a nine-story, 182,057 SF, Class A suburban office building constructed in 2003 and situated on 8.56 acres

located at Two Towne Square in Southfield, Oakland County, Michigan. The subject shares a four-level covered parking deck totaling 2,000 parking spaces w/ One Towne Square (non-collateral) via a Reciprocal Easement Agreement. Special

Servicer will dual-track legal remedies and/or Deed-in-lieu with any workout discussions. Lender and Borrower are negotiating forbearance terms.

19

30306435

RT

NY

12/14/20

7

9/11/2024 - REO Title Date: May 4, 2023. Description of Collateral: 189K SF retail center located in Geneva, NY. Improvements consist of one 185K SF building, a 4K SF pad ground leased to McDonald's, and two outparcels. In 11/18, the

Property''s largest tenant, Tops Market (28% NRA, LXP 10/32), vacated after filing Chapter 11 BK and the space remains vacant. Deferred Maintenance/Repair Issues: Overall asset is in fair condition. Leasing Summary: vacant spaces are on

the market for lease, no ongoing activity to report. Marketing Summary: Asset is not currently listed for sale. Atlantic Retails has been appointed as PM/leasing agent.

25

30306441

OF

PA

04/15/22

7

10/11/2024 - REO Title Date:11/15/2023: The collateral is a 100,877 SF, Class B office building in Moon Township (Pittsburgh area), PA. The Property is comprised of one five-story building built in 1986 situated on 6.4 acres with 334 parking

spaces or 3.2 8/1,000 SF. As of 9/27/24, it is approx. 78% occupied. Crossed with or is companion: N.A Deferred Maintenance/Repair Issues: Getting an engineer report in how to replace the large RTU #1. Leasing: No prospects at this time.

Marketing: The property is currently not being marketed 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 21 of 26

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

1

30306419

0.00

4.42000%

0.00

4.42000%

10

02/06/24

02/06/24

02/28/24

5

30305549

0.00

3.96350%

0.00

3.96350%

1

02/12/24

02/12/24

02/28/24

18

30306434

0.00

5.12000%

0.00

5.12000%

10

02/06/24

02/06/24

02/22/24

23

30306439

0.00

4.94914%

0.00

4.94914%

8

05/12/21

05/05/21

06/29/21

23

30306439

0.00

4.94914%

0.00

4.94914%

8

06/29/21

05/05/21

05/12/21

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: Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 26

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

8

30306425 11/18/20

30,000,000.00

55,000,000.00

1,913,070.55

1,105,093.22

1,913,070.55

807,977.33

29,192,022.67

0.00

(675.50)

29,192,698.17

97.30%

31

30306447 03/17/22

3,928,223.61

0.00

1,397,227.19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

42

30306458 04/17/24

4,206,335.66

9,000,000.00

246,006.17

0.00

0.00

0.00

0.00

0.00

0.00

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

0.00

Cumulative Totals

38,134,559.27

64,000,000.00

3,556,303.91

1,105,093.22

1,913,070.55

807,977.33

29,192,022.67

0.00

(675.50)

29,192,698.17

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 26

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

Deal

Deal

10/19/20

0.00

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11/18/19

0.00

0.01

0.00

0.00

0.00

0.00

0.00

0.00

8

30306425

04/18/22

0.00

0.00

29,192,698.17

0.00

0.00

1,462.00

0.00

0.00

29,192,698.17

11/18/20

0.00

0.00

29,192,022.67

0.00

0.00

29,192,022.67

0.00

(786.50)

31

30306447

03/25/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

42

30306458

04/25/24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

0.02

29,192,698.17

0.00

0.00

29,193,484.67

0.00

(786.50)

29,192,698.17

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 26

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)

18

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

46,467.25

0.00

0.00

0.00

0.00

25

0.00

0.00

3,500.00

0.00

0.00

7,038.48

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

10,500.00

0.00

0.00

7,038.48

0.00

46,467.25

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

64,005.73

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 26

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 26