Bank 2022-BNK40

10/31/2024 | Press release | Distributed by Public on 10/31/2024 09:36

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BANK 2022-BNK40

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2022-BNK40

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

3

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

4

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

Certificate Administrator

Computershare Trust Company, N.A.

Exchangeable Certificate Detail

5

Corporate Trust Services (CMBS)

[email protected];

Exchangeable Certificate Factor Detail

6

[email protected]

Additional Information

7

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

Bond / Collateral Reconciliation - Cash Flows

8

Master Servicer

Wells Fargo Bank, National Association

Bond / Collateral Reconciliation - Balances

9

Attention: Commercial Servicing

[email protected]

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

Current Mortgage Loan and Property Stratification

10-14

NCB Master Servicer & NCB

National Cooperative Bank, N.A.

Mortgage Loan Detail (Part 1)

15-17

Special Servicer

Mortgage Loan Detail (Part 2)

18-20

Tom Klump

(703) 302-8080

[email protected]

Principal Prepayment Detail

21

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

Special Servicer

CWCapital Asset Management LLC

Historical Detail

22

Attention: Brian Hanson

(202) 715-9500

[email protected]

Delinquency Loan Detail

23

900 19th Street NW, 8th Floor | Washington, DC 20006 | United States

Collateral Stratification and Historical Detail

24

Operating Advisor & Asset

Pentalpha Surveillance LLC

Specially Serviced Loan Detail - Part 1

25

Representations Reviewer

Specially Serviced Loan Detail - Part 2

26

Attention: BANK 2022-BNK40 Transaction Manager

[email protected]

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

Modified Loan Detail

27

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

28

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

29

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

Interest Shortfall Detail - Collateral Level

30

Supplemental Notes

31

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 31

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

06541LAY2

2.380000%

11,750,000.00

7,301,945.60

224,166.09

14,482.19

0.00

0.00

238,648.28

7,077,779.51

30.13%

30.00%

A-2

06541LAZ9

3.371000%

6,857,000.00

6,857,000.00

0.00

19,262.46

0.00

0.00

19,262.46

6,857,000.00

30.13%

30.00%

A-SB

06541LBF2

3.393112%

20,730,000.00

20,730,000.00

0.00

58,616.00

0.00

0.00

58,616.00

20,730,000.00

30.13%

30.00%

A-3

06541LBA3

3.200000%

350,000,000.00

350,000,000.00

0.00

933,333.33

0.00

0.00

933,333.33

350,000,000.00

30.13%

30.00%

A-4

06541LBG0

3.393112%

390,923,000.00

390,923,000.00

0.00

1,105,371.14

0.00

0.00

1,105,371.14

390,923,000.00

30.13%

30.00%

A-S

06541LBP0

3.393112%

133,759,000.00

133,759,000.00

0.00

378,216.01

0.00

0.00

378,216.01

133,759,000.00

18.08%

18.00%

B

06541LBU9

3.393112%

43,193,000.00

43,193,000.00

0.00

122,132.22

0.00

0.00

122,132.22

43,193,000.00

14.18%

14.13%

C

06541LBZ8

3.393112%

41,800,000.00

41,800,000.00

0.00

118,193.39

0.00

0.00

118,193.39

41,800,000.00

10.42%

10.38%

D

06541LAJ5

2.500000%

26,473,000.00

26,473,000.00

0.00

55,152.08

0.00

0.00

55,152.08

26,473,000.00

8.03%

8.00%

E

06541LAL0

2.500000%

19,506,000.00

19,506,000.00

0.00

40,637.50

0.00

0.00

40,637.50

19,506,000.00

6.28%

6.25%

F

06541LAN6

1.893112%

23,687,000.00

23,687,000.00

0.00

37,368.45

0.00

0.00

37,368.45

23,687,000.00

4.14%

4.13%

G

06541LAQ9

1.893112%

11,146,000.00

11,146,000.00

0.00

17,583.85

0.00

0.00

17,583.85

11,146,000.00

3.14%

3.13%

H

06541LAS5

1.893112%

11,147,000.00

11,147,000.00

0.00

17,585.43

0.00

0.00

17,585.43

11,147,000.00

2.13%

2.13%

J*

06541LAU0

1.893112%

23,687,001.00

23,687,001.00

0.00

37,368.45

0.00

0.00

37,368.45

23,687,001.00

0.00%

0.00%

R

06541LAW6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC35CF55

3.393112%

58,666,210.61

58,432,102.48

11,798.22

165,222.20

0.00

0.00

177,020.42

58,420,304.26

0.00%

0.00%

Regular SubTotal

1,173,324,211.61

1,168,642,049.08

235,964.31

3,120,524.70

0.00

0.00

3,356,489.01

1,168,406,084.77

X-A

06541LBM7

0.096851%

780,260,000.00

775,811,945.61

0.00

62,615.30

0.00

0.00

62,615.30

775,587,779.51

X-D

06541LAA4

0.893112%

45,979,000.00

45,979,000.00

0.00

34,220.32

0.00

0.00

34,220.32

45,979,000.00

X-F

06541LAC0

1.500000%

23,687,000.00

23,687,000.00

0.00

29,608.75

0.00

0.00

29,608.75

23,687,000.00

X-G

06541LAE6

1.500000%

11,146,000.00

11,146,000.00

0.00

13,932.50

0.00

0.00

13,932.50

11,146,000.00

X-HJ

06541LAG1

1.500000%

34,834,001.00

34,834,001.00

0.00

43,542.50

0.00

0.00

43,542.50

34,834,001.00

Notional SubTotal

895,906,001.00

891,457,946.61

0.00

183,919.37

0.00

0.00

183,919.37

891,233,780.51

Deal Distribution Total

235,964.31

3,304,444.07

0.00

0.00

3,540,408.38

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 31

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

06541LAY2

621.44217872

19.07796511

1.23252681

0.00000000

0.00000000

0.00000000

0.00000000

20.31049191

602.36421362

A-2

06541LAZ9

1,000.00000000

0.00000000

2.80916727

0.00000000

0.00000000

0.00000000

0.00000000

2.80916727

1,000.00000000

A-SB

06541LBF2

1,000.00000000

0.00000000

2.82759286

0.00000000

0.00000000

0.00000000

0.00000000

2.82759286

1,000.00000000

A-3

06541LBA3

1,000.00000000

0.00000000

2.66666666

0.00000000

0.00000000

0.00000000

0.00000000

2.66666666

1,000.00000000

A-4

06541LBG0

1,000.00000000

0.00000000

2.82759300

0.00000000

0.00000000

0.00000000

0.00000000

2.82759300

1,000.00000000

A-S

06541LBP0

1,000.00000000

0.00000000

2.82759298

0.00000000

0.00000000

0.00000000

0.00000000

2.82759298

1,000.00000000

B

06541LBU9

1,000.00000000

0.00000000

2.82759290

0.00000000

0.00000000

0.00000000

0.00000000

2.82759290

1,000.00000000

C

06541LBZ8

1,000.00000000

0.00000000

2.82759306

0.00000000

0.00000000

0.00000000

0.00000000

2.82759306

1,000.00000000

D

06541LAJ5

1,000.00000000

0.00000000

2.08333321

0.00000000

0.00000000

0.00000000

0.00000000

2.08333321

1,000.00000000

E

06541LAL0

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F

06541LAN6

1,000.00000000

0.00000000

1.57759319

0.00000000

0.00000000

0.00000000

0.00000000

1.57759319

1,000.00000000

G

06541LAQ9

1,000.00000000

0.00000000

1.57759286

0.00000000

0.00000000

0.00000000

0.00000000

1.57759286

1,000.00000000

H

06541LAS5

1,000.00000000

0.00000000

1.57759307

0.00000000

0.00000000

0.00000000

0.00000000

1.57759307

1,000.00000000

J

06541LAU0

1,000.00000000

0.00000000

1.57759313

0.00000000

0.00000000

0.00000000

0.00000000

1.57759313

1,000.00000000

R

06541LAW6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC35CF55

996.00948949

0.20110759

2.81630939

0.00000000

0.00000000

0.00000000

0.00000000

3.01741698

995.80838190

Notional Certificates

X-A

06541LBM7

994.29926641

0.00000000

0.08024928

0.00000000

0.00000000

0.00000000

0.00000000

0.08024928

994.01196974

X-D

06541LAA4

1,000.00000000

0.00000000

0.74425977

0.00000000

0.00000000

0.00000000

0.00000000

0.74425977

1,000.00000000

X-F

06541LAC0

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-G

06541LAE6

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-HJ

06541LAG1

1,000.00000000

0.00000000

1.24999996

0.00000000

0.00000000

0.00000000

0.00000000

1.24999996

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 31

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

09/01/24 - 09/30/24

30

0.00

14,482.19

0.00

14,482.19

0.00

0.00

0.00

14,482.19

0.00

A-2

09/01/24 - 09/30/24

30

0.00

19,262.46

0.00

19,262.46

0.00

0.00

0.00

19,262.46

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

58,616.00

0.00

58,616.00

0.00

0.00

0.00

58,616.00

0.00

X-A

09/01/24 - 09/30/24

30

0.00

62,615.30

0.00

62,615.30

0.00

0.00

0.00

62,615.30

0.00

X-D

09/01/24 - 09/30/24

30

0.00

34,220.32

0.00

34,220.32

0.00

0.00

0.00

34,220.32

0.00

X-F

09/01/24 - 09/30/24

30

0.00

29,608.75

0.00

29,608.75

0.00

0.00

0.00

29,608.75

0.00

X-G

09/01/24 - 09/30/24

30

0.00

13,932.50

0.00

13,932.50

0.00

0.00

0.00

13,932.50

0.00

X-HJ

09/01/24 - 09/30/24

30

0.00

43,542.50

0.00

43,542.50

0.00

0.00

0.00

43,542.50

0.00

A-3

09/01/24 - 09/30/24

30

0.00

933,333.33

0.00

933,333.33

0.00

0.00

0.00

933,333.33

0.00

A-4

09/01/24 - 09/30/24

30

0.00

1,105,371.14

0.00

1,105,371.14

0.00

0.00

0.00

1,105,371.14

0.00

A-S

09/01/24 - 09/30/24

30

0.00

378,216.01

0.00

378,216.01

0.00

0.00

0.00

378,216.01

0.00

B

09/01/24 - 09/30/24

30

0.00

122,132.22

0.00

122,132.22

0.00

0.00

0.00

122,132.22

0.00

C

09/01/24 - 09/30/24

30

0.00

118,193.39

0.00

118,193.39

0.00

0.00

0.00

118,193.39

0.00

D

09/01/24 - 09/30/24

30

0.00

55,152.08

0.00

55,152.08

0.00

0.00

0.00

55,152.08

0.00

E

09/01/24 - 09/30/24

30

0.00

40,637.50

0.00

40,637.50

0.00

0.00

0.00

40,637.50

0.00

F

09/01/24 - 09/30/24

30

0.00

37,368.45

0.00

37,368.45

0.00

0.00

0.00

37,368.45

0.00

G

09/01/24 - 09/30/24

30

0.00

17,583.85

0.00

17,583.85

0.00

0.00

0.00

17,583.85

0.00

H

09/01/24 - 09/30/24

30

0.00

17,585.43

0.00

17,585.43

0.00

0.00

0.00

17,585.43

0.00

J

09/01/24 - 09/30/24

30

0.00

37,368.45

0.00

37,368.45

0.00

0.00

0.00

37,368.45

0.00

RR Interest

09/01/24 - 09/30/24

30

0.00

165,222.20

0.00

165,222.20

0.00

0.00

0.00

165,222.20

0.00

Totals

0.00

3,304,444.07

0.00

3,304,444.07

0.00

0.00

0.00

3,304,444.07

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 31

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

A-3 (EC)

N/A

3.200000%

350,000,000.00

350,000,000.00

0.00

933,333.33

0.00

0.00

933,333.33

350,000,000.00

A-3-1

06541LBB1

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-2

06541LBC9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-X1

06541LBD7

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-X2

06541LBE5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4 (EC)

N/A

3.393112%

390,923,000.00

390,923,000.00

0.00

1,105,371.14

0.00

0.00

1,105,371.14

390,923,000.00

A-4-1

06541LBH8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-2

06541LBJ4

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X1

06541LBK1

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X2

06541LBL9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

N/A

3.393112%

133,759,000.00

133,759,000.00

0.00

378,216.01

0.00

0.00

378,216.01

133,759,000.00

A-S-1

06541LBQ8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

06541LBR6

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X1

06541LBS4

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X2

06541LBT2

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (EC)

N/A

3.393112%

43,193,000.00

43,193,000.00

0.00

122,132.22

0.00

0.00

122,132.22

43,193,000.00

B-1

06541LBV7

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

06541LBW5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X1

06541LBX3

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X2

06541LBY1

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (EC)

N/A

3.393112%

41,800,000.00

41,800,000.00

0.00

118,193.39

0.00

0.00

118,193.39

41,800,000.00

C-1

06541LCA2

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

06541LCB0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X1

06541LCC8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X2

06541LCD6

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

959,675,000.00

959,675,000.00

0.00

2,657,246.09

0.00

0.00

2,657,246.09

959,675,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 31

Exchangeable Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-3-1

06541LBB1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3-2

06541LBC9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-1

06541LBH8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

06541LBJ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

06541LBQ8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

06541LBR6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

06541LBV7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

06541LBW5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

06541LCA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

06541LCB0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

A-3-X1

06541LBD7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3-X2

06541LBE5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X1

06541LBK1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

06541LBL9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

06541LBS4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

06541LBT2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

06541LBX3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

06541LBY1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

06541LCC8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

06541LCD6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 31

Additional Information

Total Available Distribution Amount (1)

3,540,408.38

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 31

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,325,631.04

Master Servicing Fee

12,831.17

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,312.83

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

486.93

ARD Interest

0.00

Operating Advisor Fee

1,022.56

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

243.47

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,325,631.04

Total Fees

21,186.96

Principal

Expenses/Reimbursements

Scheduled Principal

235,964.31

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

235,964.31

Total Expenses/Reimbursements

0.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,304,444.07

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

235,964.31

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

3,540,408.38

Total Funds Collected

3,561,595.35

Total Funds Distributed

3,561,595.34

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 31

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,168,642,049.60

1,168,642,049.60

Beginning Certificate Balance

1,168,642,049.08

(-) Scheduled Principal Collections

235,964.31

235,964.31

(-) Principal Distributions

235,964.31

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,168,406,085.29

1,168,406,085.29

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,168,642,049.60

1,168,642,049.60

Ending Certificate Balance

1,168,406,084.77

Ending Actual Collateral Balance

1,168,406,085.29

1,168,406,085.29

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.52)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.52)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 31

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

$1,000,000 or less

3

2,860,615.16

0.24%

87

3.3532

1.289262

1.30 or less

16

73,681,318.23

6.31%

82

3.1240

0.833334

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

9

15,936,577.79

1.36%

88

3.3164

1.706641

1.3100000 to 1.409999

3

12,037,048.69

1.03%

88

4.0207

1.385594

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

6

21,249,343.91

1.82%

88

3.5641

2.372484

1.410000 to 1.509999

1

19,033,709.73

1.63%

87

4.0860

1.443800

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

4

17,600,427.63

1.51%

88

3.5720

2.326234

1.510000 to 1.609999

3

10,948,021.76

0.94%

88

4.0433

1.539411

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

3

16,276,424.44

1.39%

88

3.6111

1.705460

1.610000 to 1.709999

1

965,905.19

0.08%

86

3.3300

1.700000

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

3

20,171,237.75

1.73%

68

4.2600

2.832320

1.710000 to 1.809999

0

0.00

0.00%

0

0.0000

0.000000

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

2

15,100,000.00

1.29%

87

3.1511

4.908934

1.810000 to 2.009999

8

118,847,652.81

10.17%

89

3.9689

1.896080

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

3

25,617,304.91

2.19%

88

4.1401

2.557976

2.010000 to 2.259999

8

118,470,000.00

10.14%

88

3.8389

2.131444

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

1

10,000,000.00

0.86%

88

3.2500

4.123700

2.260000 to 2.509999

6

105,985,582.20

9.07%

88

3.6504

2.436636

$10,000,0001 to $15,000,000

8

95,917,218.26

8.21%

88

3.6801

2.138338

2.510000 to 2.759999

4

77,475,000.00

6.63%

88

3.5084

2.691597

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

5

89,383,709.73

7.65%

88

3.3210

2.998514

2.760000 to 3.009999

4

73,419,136.62

6.28%

88

3.5556

2.868608

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

6

151,570,000.00

12.97%

88

3.3991

3.342003

3.010000 to 3.509999

7

265,786,570.06

22.75%

87

3.4575

3.206565

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

6

281,269,161.14

24.07%

88

3.3086

3.529302

3.510000 to 4.009999

3

102,500,000.00

8.77%

89

3.1355

3.612520

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

5

303,043,860.00

25.94%

87

3.4284

3.113791

4.010000 to 6.009999

5

105,856,140.00

9.06%

87

2.7825

5.122143

$70,000,001 to $100,000,000

1

80,000,000.00

6.85%

89

3.1260

3.603800

6.010000 to 8.009999

5

83,400,000.00

7.14%

87

2.4571

7.049588

$100,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

8.010000 to 10.009999

0

0.00

0.00%

0

0.0000

0.000000

Totals

74

1,168,406,085.29

100.00%

87

3.4148

3.108504

10.010000 to 20.009999

0

0.00

0.00%

0

0.0000

0.000000

20.010000 to 30.009999

0

0.00

0.00%

0

0.0000

0.000000

30.010000 or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

74

1,168,406,085.29

100.00%

87

3.4148

3.108504

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 31

Current Mortgage Loan and Property Stratification

State³

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

California

6

152,417,702.85

13.04%

89

3.2790

3.314620

Industrial

9

63,619,136.62

5.44%

87

3.7269

2.440205

Connecticut

14

21,782,881.92

1.86%

88

4.0168

2.164820

Mixed Use

3

43,475,000.00

3.72%

88

3.7757

2.447543

Florida

5

81,450,000.00

6.97%

89

3.9456

2.908644

Mobile Home Park

2

7,800,000.00

0.67%

88

4.2442

3.006000

Illinois

1

4,862,422.64

0.42%

89

3.8400

1.554800

Multi-Family

49

379,333,670.30

32.47%

87

3.0754

3.892598

Kentucky

7

85,700,000.00

7.33%

87

2.6626

6.268903

Office

14

417,070,000.01

35.70%

88

3.2413

2.971071

Louisiana

2

12,005,912.70

1.03%

88

4.2409

2.888704

Retail

8

177,647,696.17

15.20%

89

4.0427

2.372197

Maryland

2

75,400,000.00

6.45%

88

3.6269

2.551718

Self Storage

17

79,460,582.20

6.80%

83

4.0131

1.991499

Massachusetts

3

26,865,121.18

2.30%

88

3.3799

3.228311

Totals

102

1,168,406,085.29

100.00%

87

3.4148

3.108504

Michigan

7

76,113,021.14

6.51%

89

3.9904

1.977813

Missouri

2

23,661,445.06

2.03%

87

3.7900

2.201300

Nevada

3

14,119,136.62

1.21%

88

3.9181

2.504603

New Jersey

3

188,500,000.00

16.13%

87

3.2449

4.158415

New York

28

231,053,348.91

19.78%

87

2.9949

2.260067

North Carolina

1

8,250,000.00

0.71%

87

3.7210

2.487800

Ohio

3

21,811,357.16

1.87%

87

4.0483

1.540267

Pennsylvania

7

49,670,000.00

4.25%

88

3.7005

2.066400

Texas

5

49,742,154.51

4.26%

80

3.9328

2.231335

Washington

3

45,001,580.61

3.85%

88

3.7427

2.684733

Totals

102

1,168,406,085.29

100.00%

87

3.4148

3.108504

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 31

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

3.5000% or less

1

50,000,000.00

4.28%

87

2.3150

7.047800

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

2.5001% to 2.7500%

7

99,200,000.00

8.49%

87

2.6214

5.520066

13 months or greater

74

1,168,406,085.29

100.00%

87

3.4148

3.108504

2.7501% to 3.0000%

10

142,717,865.26

12.21%

87

2.8157

3.047253

Totals

74

1,168,406,085.29

100.00%

87

3.4148

3.108504

3.0001% to 3.2500%

12

137,930,189.88

11.80%

89

3.1323

3.139610

3.2501% to 3.5000%

10

227,710,615.16

19.49%

87

3.4692

2.927495

3.5001% to 3.7500%

12

172,964,136.62

14.80%

88

3.6104

2.645760

3.7501% to 4.0000%

11

249,825,443.78

21.38%

88

3.9125

2.323274

4.0001% to 4.2500%

3

27,019,291.93

2.31%

87

4.0812

1.633144

4.2501% or greater

8

61,038,542.66

5.22%

82

4.5553

1.888757

Totals

74

1,168,406,085.29

100.00%

87

3.4148

3.108504

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 31

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

116.99 months or less

73

1,165,986,948.67

99.79%

87

3.4146

3.108838

Interest Only

47

956,145,000.00

81.83%

87

3.3292

3.395358

117 months or greater

0

0.00

0.00%

0

0.0000

0.000000

118 or less

0

0.00

0.00%

0

0.0000

0.000000

Totals

73

1,165,986,948.67

99.79%

87

3.4146

3.108838

119 to 357

20

185,662,418.17

15.89%

88

3.9025

1.912526

358 to 359

0

0.00

0.00%

0

0.0000

0.000000

360 to 476

6

24,179,530.50

2.07%

88

3.0432

0.964672

477 or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

73

1,165,986,948.67

99.79%

87

3.4146

3.108838

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 31

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

4

166,956,140.00

14.29%

87

3.2591

3.434151

116.99 months or less

1

2,419,136.62

0.21%

88

3.5340

2.947300

12 months or less

56

949,018,066.48

81.22%

87

3.4695

3.166539

117 months or greater

0

0.00

0.00%

0

0.0000

0.000000

13 months to 24 months

14

52,431,878.81

4.49%

88

2.9210

1.021112

Totals

1

2,419,136.62

0.21%

88

3.5340

2.947300

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

74

1,168,406,085.29

100.00%

87

3.4148

3.108504

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 31

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

310960635

OF

New York

NY

Actual/360

2.792%

157,149.80

0.00

0.00

N/A

01/09/32

--

67,543,860.00

67,543,860.00

10/09/24

1A

453121073

Actual/360

2.792%

98,779.87

0.00

0.00

N/A

01/09/32

--

42,456,140.00

42,456,140.00

10/09/24

2

310960529

MF

Jersey City

NJ

Actual/360

3.490%

159,958.33

0.00

0.00

N/A

12/11/31

--

55,000,000.00

55,000,000.00

10/11/24

2A

310960530

Actual/360

3.490%

159,958.33

0.00

0.00

N/A

12/11/31

--

55,000,000.00

55,000,000.00

10/11/24

3

310958261

OF

Various

Various

Actual/360

3.457%

174,290.42

0.00

0.00

N/A

02/11/32

--

60,500,000.00

60,500,000.00

10/11/24

3A

300802277

Actual/360

3.457%

142,601.25

0.00

0.00

N/A

02/11/32

--

49,500,000.00

49,500,000.00

10/11/24

4

300802280

OF

Irvine

CA

Actual/360

3.126%

208,400.00

0.00

0.00

N/A

03/01/32

--

80,000,000.00

80,000,000.00

10/01/24

4A

300802282

Actual/360

3.126%

52,100.00

0.00

0.00

N/A

03/01/32

--

20,000,000.00

20,000,000.00

10/01/24

5

300802287

RT

Miramar Beach

FL

Actual/360

3.959%

214,445.83

0.00

0.00

N/A

03/01/32

--

65,000,000.00

65,000,000.00

10/01/24

6

453121076

MF

Hoboken

NJ

Actual/360

2.315%

96,458.33

0.00

0.00

N/A

01/01/32

--

50,000,000.00

50,000,000.00

10/01/24

7

326280007

RT

Troy

MI

Actual/360

4.000%

165,288.14

73,419.51

0.00

N/A

03/01/32

--

49,586,440.65

49,513,021.14

10/01/24

8

310959904

OF

Columbia

MD

Actual/360

3.525%

146,287.50

0.00

0.00

N/A

02/11/32

--

49,800,000.00

49,800,000.00

10/11/24

9

310958779

IN

Various

Various

Actual/360

3.790%

126,333.33

0.00

0.00

N/A

01/11/32

--

40,000,000.00

40,000,000.00

10/11/24

10

326280010

MF

Jersey City

NJ

Actual/360

3.930%

93,337.50

0.00

0.00

N/A

03/01/32

--

28,500,000.00

28,500,000.00

10/01/24

11

300802284

SS

Various

PA

Actual/360

3.717%

80,535.00

0.00

0.00

N/A

03/01/32

--

26,000,000.00

26,000,000.00

10/01/24

12

211004100

MF

Lexington

KY

Actual/360

2.615%

55,786.67

0.00

0.00

N/A

01/01/32

--

25,600,000.00

25,600,000.00

10/01/24

13

310959905

OF

Columbia

MD

Actual/360

3.825%

81,600.00

0.00

0.00

N/A

02/11/32

--

25,600,000.00

25,600,000.00

10/11/24

14

211004101

MF

Lexington

KY

Actual/360

2.615%

52,735.83

0.00

0.00

N/A

01/01/32

--

24,200,000.00

24,200,000.00

10/01/24

15

310959083

OF

Pittsburgh

PA

Actual/360

3.618%

65,335.05

0.00

0.00

N/A

12/11/31

--

21,670,000.00

21,670,000.00

10/11/24

16

610960148

RT

Powell

OH

Actual/360

4.086%

64,917.08

31,512.00

0.00

N/A

01/11/32

--

19,065,221.73

19,033,709.73

10/11/24

17

211004529

MU

New York

NY

Actual/360

3.970%

63,685.42

0.00

0.00

N/A

02/01/32

--

19,250,000.00

19,250,000.00

10/01/24

18

211002505

MF

New York

NY

Actual/360

2.540%

33,866.67

0.00

0.00

N/A

02/01/32

--

16,000,000.00

16,000,000.00

10/01/24

19

211004103

MF

Lexington

KY

Actual/360

2.615%

32,905.42

0.00

0.00

N/A

01/01/32

--

15,100,000.00

15,100,000.00

10/01/24

20

610959824

IN

The Woodlands

TX

Actual/360

3.650%

41,670.83

0.00

0.00

N/A

01/11/32

--

13,700,000.00

13,700,000.00

10/11/24

21

300802285

SS

Various

MI

Actual/360

4.345%

48,157.08

0.00

0.00

N/A

03/01/32

--

13,300,000.00

13,300,000.00

10/01/24

22

326280022

RT

Warren

MI

Actual/360

3.600%

39,900.00

0.00

0.00

N/A

03/01/32

--

13,300,000.00

13,300,000.00

10/01/24

23

300802279

MU

Kent

WA

Actual/360

3.543%

38,382.50

0.00

0.00

N/A

02/01/32

--

13,000,000.00

13,000,000.00

10/01/24

24

300802286

MU

West Covina

CA

Actual/360

3.712%

34,722.67

0.00

0.00

N/A

03/01/32

--

11,225,000.00

11,225,000.00

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 31

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

25

470130330

MF

New York

NY

Actual/360

2.810%

25,172.92

0.00

0.00

N/A

02/01/32

--

10,750,000.00

10,750,000.00

10/01/24

26

211003606

RT

Vancouver

WA

Actual/360

4.575%

40,031.25

0.00

0.00

N/A

03/01/32

--

10,500,000.00

10,500,000.00

10/01/24

27

470130250

MF

New York

NY

Actual/360

3.090%

26,147.08

11,987.94

0.00

N/A

02/01/32

--

10,154,206.20

10,142,218.26

10/01/24

28

300802276

MF

Whitman

MA

Actual/360

3.250%

27,083.33

0.00

0.00

N/A

02/01/32

--

10,000,000.00

10,000,000.00

10/01/24

29

211004512

MF

Hartford

CT

Actual/360

4.260%

31,151.25

0.00

0.00

N/A

03/01/32

--

8,775,000.00

8,775,000.00

10/01/24

30

211004784

RT

New Iberia

LA

Actual/360

4.420%

31,691.88

11,826.58

0.00

N/A

03/01/32

--

8,604,131.49

8,592,304.91

10/01/24

31

410959779

SS

Winston Salem

NC

Actual/360

3.721%

25,581.88

0.00

0.00

N/A

01/11/32

--

8,250,000.00

8,250,000.00

10/11/24

32

211004110

MF

Lexington

KY

Actual/360

2.715%

17,195.00

0.00

0.00

N/A

01/01/32

--

7,600,000.00

7,600,000.00

10/01/24

33

410958442

IN

Las Vegas

NV

Actual/360

3.593%

22,456.25

0.00

0.00

N/A

02/11/32

--

7,500,000.00

7,500,000.00

10/11/24

34

211004074

RT

Houston

TX

Actual/360

4.740%

27,082.61

10,119.99

0.00

N/A

02/01/32

--

6,856,357.74

6,846,237.75

10/01/24

35

211004817

SS

Galveston

TX

Actual/360

5.250%

29,859.38

0.00

0.00

N/A

03/01/27

--

6,825,000.00

6,825,000.00

10/01/24

36

211004108

MF

Lexington

KY

Actual/360

2.715%

14,706.25

0.00

0.00

N/A

01/01/32

--

6,500,000.00

6,500,000.00

10/01/24

37

410960220

SS

Sonora

CA

Actual/360

3.850%

18,528.12

0.00

0.00

N/A

02/11/32

--

5,775,000.00

5,775,000.00

10/11/24

38

470130230

MF

Mt Kisco

NY

Actual/360

2.920%

13,108.61

10,677.59

0.00

N/A

02/01/32

--

5,387,102.03

5,376,424.44

10/01/24

39

410959697

SS

Cantonment

FL

Actual/360

4.067%

17,369.48

0.00

0.00

N/A

02/11/32

--

5,125,000.00

5,125,000.00

10/11/24

40

211004148

RT

Wheaton

IL

Actual/360

3.840%

15,586.29

8,293.81

0.00

N/A

03/01/32

--

4,870,716.45

4,862,422.64

10/01/24

41

470130200

MF

Forest Hills

NY

Actual/360

2.990%

10,821.97

5,261.41

0.00

N/A

01/01/32

--

4,343,266.40

4,338,004.99

10/01/24

42

211004106

MF

Lexington

KY

Actual/360

2.715%

9,502.50

0.00

0.00

N/A

01/01/32

--

4,200,000.00

4,200,000.00

10/01/24

43

211004399

MH

Pahrump

NV

Actual/360

4.720%

16,520.00

0.00

0.00

N/A

02/01/32

--

4,200,000.00

4,200,000.00

10/01/24

44

410959698

SS

Dade City

FL

Actual/360

3.767%

12,556.67

0.00

0.00

N/A

02/11/32

--

4,000,000.00

4,000,000.00

10/11/24

45

410959699

SS

Pensacola

FL

Actual/360

3.893%

12,165.62

0.00

0.00

N/A

02/11/32

--

3,750,000.00

3,750,000.00

10/11/24

46

326280046

MH

Coachella

CA

Actual/360

3.689%

11,067.00

0.00

0.00

N/A

03/01/32

--

3,600,000.00

3,600,000.00

10/01/24

47

410959557

SS

Tavares

FL

Actual/360

3.783%

11,270.19

0.00

0.00

N/A

02/11/32

--

3,575,000.00

3,575,000.00

10/11/24

48

470130360

MF

Forest Hills

NY

Actual/360

3.140%

8,354.11

3,727.18

0.00

N/A

02/01/32

--

3,192,652.33

3,188,925.15

10/01/24

49

470130030

MF

White Plains

NY

Actual/360

2.950%

7,717.30

3,823.74

0.00

N/A

02/01/32

--

3,139,242.50

3,135,418.76

10/01/24

50

410959861

IN

Sparks

NV

Actual/360

3.534%

7,195.05

24,004.19

0.00

N/A

02/11/32

--

2,443,140.81

2,419,136.62

10/11/24

51

410959775

SS

East Lyme

CT

Actual/360

4.075%

9,730.10

4,722.38

0.00

N/A

02/11/32

--

2,865,304.58

2,860,582.20

10/11/24

52

470130140

MF

New York

NY

Actual/360

3.170%

7,007.46

5,055.72

0.00

N/A

02/01/32

--

2,652,665.11

2,647,609.39

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 31

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

53

470129670

MF

Port Washington

NY

Actual/360

2.970%

6,306.88

5,032.79

0.00

N/A

01/01/32

--

2,548,234.34

2,543,201.55

10/01/24

54

470130270

MF

Forest Hills

NY

Actual/360

3.050%

6,354.17

0.00

0.00

N/A

02/01/32

--

2,500,000.00

2,500,000.00

10/01/24

55

211004111

MF

Lexington

KY

Actual/360

3.515%

7,322.92

0.00

0.00

N/A

01/01/32

--

2,500,000.00

2,500,000.00

10/01/24

56

470130060

MF

Brooklyn

NY

Actual/360

2.820%

5,668.39

3,023.83

0.00

N/A

02/01/32

--

2,412,081.98

2,409,058.15

10/01/24

57

470129690

MF

Rego Park

NY

Actual/360

3.210%

6,338.00

4,487.35

0.00

N/A

02/01/32

--

2,369,346.64

2,364,859.29

10/01/24

58

470129990

MF

New York

NY

Actual/360

2.940%

5,316.66

4,305.96

0.00

N/A

01/01/32

--

2,170,063.33

2,165,757.37

10/01/24

59

470129840

MF

New York

NY

Actual/360

2.950%

4,916.67

0.00

0.00

N/A

01/01/32

--

2,000,000.00

2,000,000.00

10/01/24

60

211004586

MF

Pittsburgh

PA

Actual/360

4.380%

7,300.00

0.00

0.00

N/A

03/01/32

--

2,000,000.00

2,000,000.00

10/01/24

61

470129890

MF

Lynbrook

NY

Actual/360

3.060%

4,817.66

3,679.28

0.00

N/A

01/01/32

--

1,889,278.40

1,885,599.12

10/01/24

62

470129500

MF

New York

NY

Actual/360

3.150%

4,987.50

0.00

0.00

N/A

02/01/32

--

1,900,000.00

1,900,000.00

10/01/24

63

470128340

MF

New York

NY

Actual/360

3.280%

5,193.33

0.00

0.00

N/A

02/01/32

--

1,900,000.00

1,900,000.00

10/01/24

64

470129120

MF

New York

NY

Actual/360

3.390%

4,943.75

0.00

0.00

N/A

02/01/32

--

1,750,000.00

1,750,000.00

10/01/24

65

470129360

MF

Brooklyn

NY

Actual/360

3.100%

4,272.25

3,200.54

0.00

N/A

01/01/32

--

1,653,774.06

1,650,573.52

10/01/24

66

470129650

MF

Great Neck

NY

Actual/360

3.090%

4,258.05

3,205.24

0.00

N/A

01/01/32

--

1,653,610.39

1,650,405.15

10/01/24

67

470129190

MF

Briarwood

NY

Actual/360

3.380%

3,380.00

0.00

0.00

N/A

02/01/32

--

1,200,000.00

1,200,000.00

10/01/24

68

470129710

MF

Brooklyn

NY

Actual/360

3.440%

2,722.67

1,734.35

0.00

N/A

02/01/32

--

949,767.80

948,033.45

10/01/24

69

470129520

MF

New York

NY

Actual/360

3.290%

2,600.33

1,773.72

0.00

N/A

02/01/32

--

948,450.24

946,676.52

10/01/24

70

470129930

MF

New York

NY

Actual/360

3.330%

2,683.41

1,089.21

0.00

N/A

12/01/31

--

966,994.40

965,905.19

10/01/24

Totals

3,325,631.04

235,964.31

0.00

1,168,642,049.60

1,168,406,085.29

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 31

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

98,557,671.61

46,210,033.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

20,217,215.32

10,905,298.20

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3

17,462,078.64

9,381,572.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

18,218,175.94

8,991,564.32

07/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

19,424,998.44

9,133,865.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

18,633,848.24

5,188,195.37

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

7,230,295.27

3,898,397.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

5,700,797.51

2,745,759.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

2,565,229.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

1,845,247.77

1,329,421.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,133,165.72

1,054,529.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

3,613,537.83

2,030,917.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

2,599,560.00

1,057,823.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

3,761,677.41

1,943,275.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

28,300.09

0.00

15

1,639,515.07

818,501.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,772,250.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,481,911.70

752,002.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

556,062.61

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,725,921.10

1,512,677.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,320,813.00

737,747.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,110,218.58

546,239.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,398,215.77

627,966.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,554,197.26

787,237.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,275,323.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 31

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

25

182,857.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,206,965.67

589,695.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

495,839.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,260,073.78

699,806.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

694,160.81

198,645.29

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,061,509.49

747,469.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,025,423.12

398,603.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,356,755.95

734,584.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

648,016.48

418,883.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

0.00

332,998.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

391,627.85

81,979.53

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,299,447.41

630,222.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

510,217.00

233,574.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

334,449.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

39

403,283.81

202,177.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

0.00

247,024.73

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

140,040.00

(3,442.41)

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

42

696,293.14

379,706.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

344,524.72

167,139.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

425,507.00

203,133.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

355,312.52

165,341.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

533,623.59

159,906.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

340,465.49

167,691.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

118,546.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

49

155,440.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

0.00

611,738.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

327,714.19

212,873.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

171,455.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 31

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

53

188,543.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

54

4,531.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

55

304,486.26

159,868.65

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

205,420.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

57

96,084.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

58

142,811.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

59

137,195.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

60

192,410.06

90,048.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

154,761.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

62

(10,919.00)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

63

69,091.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

64

161,380.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

65

168,763.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

66

284,904.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

67

40,408.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

68

48,429.83

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

69

55,893.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

70

76,980.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

249,477,355.29

120,603,989.21

0.00

0.00

0.00

0.00

28,300.09

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 31

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 31

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.414805%

3.393054%

87

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.414867%

3.393112%

88

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.414924%

3.393165%

89

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.414981%

3.393217%

90

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.415042%

3.393275%

91

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.415099%

3.393327%

92

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.415160%

3.393384%

93

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.415215%

3.393436%

94

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.415232%

3.393447%

95

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.415245%

3.393457%

96

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.415258%

3.393466%

97

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.415273%

3.393476%

98

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

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 31

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

No delinquent loans this period

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 23 of 31

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

6,825,000

6,825,000

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

1,161,581,085

1,161,581,085

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,168,406,085

1,168,406,085

0

0

0

0

Sep-24

1,168,642,050

1,168,642,050

0

0

0

0

Aug-24

1,168,862,653

1,168,862,653

0

0

0

0

Jul-24

1,169,082,554

1,169,082,554

0

0

0

0

Jun-24

1,169,316,428

1,169,316,428

0

0

0

0

May-24

1,169,534,879

1,169,534,879

0

0

0

0

Apr-24

1,169,767,356

1,169,767,356

0

0

0

0

Mar-24

1,169,984,368

1,169,984,368

0

0

0

0

Feb-24

1,170,140,277

1,170,140,277

0

0

0

0

Jan-24

1,170,279,386

1,170,279,386

0

0

0

0

Dec-23

1,170,418,075

1,170,418,075

0

0

0

0

Nov-23

1,170,564,547

1,170,564,547

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 31

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 31

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 31

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

No modified loans this period

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 31

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 31

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 31

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 31

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 31 of 31