Wells Fargo Commercial Mortgage Trust 2022-C62

10/31/2024 | Press release | Distributed by Public on 10/31/2024 08:41

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2022-C62

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2022-C62

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

Special Servicer

Argentic Services Company LP

Mortgage Loan Detail (Part 1)

15-16

Andrew Hundertmark

(469) 609-2001

[email protected]

Mortgage Loan Detail (Part 2)

17-18

500 North Central Expressway, Suite 261 | Plano, TX 75074 | United States

Principal Prepayment Detail

19

Operating Advisor & Asset

Park Bridge Lender Services LLC

Historical Detail

20

Representations Reviewer

Surveillance Manager

[email protected]

Delinquency Loan Detail

21

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

Collateral Stratification and Historical Detail

22

Trustee

Wilmington Trust, National Association

Specially Serviced Loan Detail - Part 1

23

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Specially Serviced Loan Detail - Part 2

24

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

Modified Loan Detail

25

Historical Liquidated Loan Detail

26

Historical Bond / Collateral Loss Reconciliation Detail

27

Interest Shortfall Detail - Collateral Level

28

Supplemental Notes

29

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 29

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

95003MAA6

3.543000%

6,056,000.00

3,134,216.45

110,121.78

9,253.77

0.00

0.00

119,375.55

3,024,094.67

21.37%

21.25%

A-2

95003MAB4

3.589000%

38,861,000.00

38,861,000.00

0.00

116,226.77

0.00

0.00

116,226.77

38,861,000.00

21.37%

21.25%

A-SB

95003MAC2

4.140000%

11,189,000.00

11,189,000.00

0.00

38,602.05

0.00

0.00

38,602.05

11,189,000.00

21.37%

21.25%

A-4

95003MBS6

4.000000%

316,224,000.00

316,224,000.00

0.00

1,054,080.00

0.00

0.00

1,054,080.00

316,224,000.00

21.37%

21.25%

A-S

95003MBV9

4.254427%

46,542,000.00

46,542,000.00

0.00

165,007.94

0.00

0.00

165,007.94

46,542,000.00

21.37%

21.25%

B

95003MBW7

4.351427%

24,600,000.00

24,600,000.00

0.00

89,204.25

0.00

0.00

89,204.25

24,600,000.00

16.72%

16.63%

C

95003MBX5

4.351427%

23,936,000.00

23,936,000.00

0.00

86,796.46

0.00

0.00

86,796.46

23,936,000.00

12.19%

12.13%

D

95003MBD9

2.500000%

15,292,000.00

15,292,000.00

0.00

31,858.33

0.00

0.00

31,858.33

15,292,000.00

9.30%

9.25%

E

95003MBF4

2.500000%

9,308,000.00

9,308,000.00

0.00

19,391.67

0.00

0.00

19,391.67

9,308,000.00

7.54%

7.50%

F

95003MBH0

3.000000%

15,292,000.00

15,292,000.00

0.00

38,230.00

0.00

0.00

38,230.00

15,292,000.00

4.65%

4.63%

G-RR

95003MBK3

4.351427%

5,319,000.00

5,319,000.00

0.00

19,287.70

0.00

0.00

19,287.70

5,319,000.00

3.65%

3.63%

H-RR*

95003MBM9

4.351427%

19,282,216.00

19,282,216.00

0.00

58,920.96

0.00

0.00

58,920.96

19,282,216.00

0.00%

0.00%

R

95003MBP2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

531,901,216.00

528,979,432.45

110,121.78

1,726,859.90

0.00

0.00

1,836,981.68

528,869,310.67

X-A

95003MBT4

0.394300%

372,330,000.00

369,408,216.45

0.00

121,381.35

0.00

0.00

121,381.35

369,298,094.67

X-B

95003MBU1

0.047483%

95,078,000.00

95,078,000.00

0.00

3,762.15

0.00

0.00

3,762.15

95,078,000.00

X-D

95003MAZ1

1.851427%

24,600,000.00

24,600,000.00

0.00

37,954.25

0.00

0.00

37,954.25

24,600,000.00

X-F

95003MBB3

1.351427%

15,292,000.00

15,292,000.00

0.00

17,221.68

0.00

0.00

17,221.68

15,292,000.00

Notional SubTotal

507,300,000.00

504,378,216.45

0.00

180,319.43

0.00

0.00

180,319.43

504,268,094.67

Deal Distribution Total

110,121.78

1,907,179.33

0.00

0.00

2,017,301.11

*

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 29

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

95003MAA6

517.53904392

18.18391347

1.52803336

0.00000000

0.00000000

0.00000000

0.00000000

19.71194683

499.35513045

A-2

95003MAB4

1,000.00000000

0.00000000

2.99083323

0.00000000

0.00000000

0.00000000

0.00000000

2.99083323

1,000.00000000

A-SB

95003MAC2

1,000.00000000

0.00000000

3.45000000

0.00000000

0.00000000

0.00000000

0.00000000

3.45000000

1,000.00000000

A-4

95003MBS6

1,000.00000000

0.00000000

3.33333333

0.00000000

0.00000000

0.00000000

0.00000000

3.33333333

1,000.00000000

A-S

95003MBV9

1,000.00000000

0.00000000

3.54535559

0.00000000

0.00000000

0.00000000

0.00000000

3.54535559

1,000.00000000

B

95003MBW7

1,000.00000000

0.00000000

3.62618902

0.00000000

0.00000000

0.00000000

0.00000000

3.62618902

1,000.00000000

C

95003MBX5

1,000.00000000

0.00000000

3.62618900

0.00000000

0.00000000

0.00000000

0.00000000

3.62618900

1,000.00000000

D

95003MBD9

1,000.00000000

0.00000000

2.08333312

0.00000000

0.00000000

0.00000000

0.00000000

2.08333312

1,000.00000000

E

95003MBF4

1,000.00000000

0.00000000

2.08333369

0.00000000

0.00000000

0.00000000

0.00000000

2.08333369

1,000.00000000

F

95003MBH0

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

G-RR

95003MBK3

1,000.00000000

0.00000000

3.62618913

0.00000000

0.00000000

0.00000000

0.00000000

3.62618913

1,000.00000000

H-RR

95003MBM9

1,000.00000000

0.00000000

3.05571517

0.57047385

1.88528953

0.00000000

0.00000000

3.05571517

1,000.00000000

R

95003MBP2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95003MBT4

992.15270446

0.00000000

0.32600475

0.00000000

0.00000000

0.00000000

0.00000000

0.32600475

991.85694054

X-B

95003MBU1

1,000.00000000

0.00000000

0.03956909

0.00000000

0.00000000

0.00000000

0.00000000

0.03956909

1,000.00000000

X-D

95003MAZ1

1,000.00000000

0.00000000

1.54285569

0.00000000

0.00000000

0.00000000

0.00000000

1.54285569

1,000.00000000

X-F

95003MBB3

1,000.00000000

0.00000000

1.12618886

0.00000000

0.00000000

0.00000000

0.00000000

1.12618886

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 29

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

9,253.77

0.00

9,253.77

0.00

0.00

0.00

9,253.77

0.00

A-2

09/01/24 - 09/30/24

30

0.00

116,226.77

0.00

116,226.77

0.00

0.00

0.00

116,226.77

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

38,602.05

0.00

38,602.05

0.00

0.00

0.00

38,602.05

0.00

A-4

09/01/24 - 09/30/24

30

0.00

1,054,080.00

0.00

1,054,080.00

0.00

0.00

0.00

1,054,080.00

0.00

X-A

09/01/24 - 09/30/24

30

0.00

121,381.35

0.00

121,381.35

0.00

0.00

0.00

121,381.35

0.00

X-B

09/01/24 - 09/30/24

30

0.00

3,762.15

0.00

3,762.15

0.00

0.00

0.00

3,762.15

0.00

X-D

09/01/24 - 09/30/24

30

0.00

37,954.25

0.00

37,954.25

0.00

0.00

0.00

37,954.25

0.00

X-F

09/01/24 - 09/30/24

30

0.00

17,221.68

0.00

17,221.68

0.00

0.00

0.00

17,221.68

0.00

A-S

09/01/24 - 09/30/24

30

0.00

165,007.94

0.00

165,007.94

0.00

0.00

0.00

165,007.94

0.00

B

09/01/24 - 09/30/24

30

0.00

89,204.25

0.00

89,204.25

0.00

0.00

0.00

89,204.25

0.00

C

09/01/24 - 09/30/24

30

0.00

86,796.46

0.00

86,796.46

0.00

0.00

0.00

86,796.46

0.00

D

09/01/24 - 09/30/24

30

0.00

31,858.33

0.00

31,858.33

0.00

0.00

0.00

31,858.33

0.00

E

09/01/24 - 09/30/24

30

0.00

19,391.67

0.00

19,391.67

0.00

0.00

0.00

19,391.67

0.00

F

09/01/24 - 09/30/24

30

0.00

38,230.00

0.00

38,230.00

0.00

0.00

0.00

38,230.00

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

19,287.70

0.00

19,287.70

0.00

0.00

0.00

19,287.70

0.00

H-RR

09/01/24 - 09/30/24

30

25,260.96

69,920.96

0.00

69,920.96

11,000.00

0.00

0.00

58,920.96

36,352.56

Totals

25,260.96

1,918,179.33

0.00

1,918,179.33

11,000.00

0.00

0.00

1,907,179.33

36,352.56

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

A-4 (EC)

95003MBS6

4.000000%

316,224,000.00

316,224,000.00

0.00

1,054,080.00

0.00

0.00

1,054,080.00

316,224,000.00

A-4-1

95003MAH1

N/A

316,224,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-2

95003MAJ7

N/A

316,224,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X1

95003MAK4

N/A

316,224,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X2

95003MAL2

N/A

316,224,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

95003MBV9

4.254427%

46,542,000.00

46,542,000.00

0.00

165,007.94

0.00

0.00

165,007.94

46,542,000.00

A-S-1

95003MAM0

N/A

46,542,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

95003MAN8

N/A

46,542,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X1

95003MAP3

N/A

46,542,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X2

95003MAQ1

N/A

46,542,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (EC)

95003MBW7

4.351427%

24,600,000.00

24,600,000.00

0.00

89,204.25

0.00

0.00

89,204.25

24,600,000.00

B-1

95003MAR9

N/A

24,600,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

95003MAS7

N/A

24,600,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X1

95003MAT5

N/A

24,600,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X2

95003MAU2

N/A

24,600,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (EC)

95003MBX5

4.351427%

23,936,000.00

23,936,000.00

0.00

86,796.46

0.00

0.00

86,796.46

23,936,000.00

C-1

95003MAV0

N/A

23,936,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

95003MAW8

N/A

23,936,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X1

95003MAX6

N/A

23,936,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X2

95003MAY4

N/A

23,936,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

2,056,510,000.00

411,302,000.00

0.00

1,395,088.65

0.00

0.00

1,395,088.65

411,302,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Exchangeable Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-4-1

95003MAH1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

95003MAJ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

95003MAM0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

95003MAN8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

95003MAR9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

95003MAS7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

95003MAV0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

95003MAW8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

A-4-X1

95003MAK4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

95003MAL2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

95003MAP3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

95003MAQ1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

95003MAT5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

95003MAU2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

95003MAX6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

95003MAY4

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 29

Additional Information

Total Available Distribution Amount (1)

2,017,301.11

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

1,929,399.34

Master Servicing Fee

3,254.48

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,093.02

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

220.41

ARD Interest

0.00

Operating Advisor Fee

1,154.94

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

207.18

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

1,929,399.34

Total Fees

11,220.03

Principal

Expenses/Reimbursements

Scheduled Principal

110,121.78

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

11,000.00

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

110,121.78

Total Expenses/Reimbursements

11,000.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,907,179.33

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

110,121.78

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

2,017,301.11

Total Funds Collected

2,039,521.12

Total Funds Distributed

2,039,521.14

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

528,979,433.24

528,979,433.24

Beginning Certificate Balance

528,979,432.45

(-) Scheduled Principal Collections

110,121.78

110,121.78

(-) Principal Distributions

110,121.78

(-) 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

528,869,311.46

528,869,311.46

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

528,996,267.22

528,996,267.22

Ending Certificate Balance

528,869,310.67

Ending Actual Collateral Balance

528,869,311.46

528,869,311.46

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.79)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.79)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.35%

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 29

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

2,000,000 or less

1

2,000,000.00

0.38%

88

4.5000

2.453200

1.50 or less

8

90,795,000.00

17.17%

75

4.8113

1.036542

2,000,001 to 3,000,000

3

8,183,523.96

1.55%

89

4.4806

2.572722

1.51 to 1.60

3

18,225,000.00

3.45%

89

4.7456

1.571005

3,000,001 to 4,000,000

3

10,945,000.00

2.07%

89

4.7025

1.476222

1.61 to 1.70

4

62,241,717.21

11.77%

89

4.5143

1.670207

4,000,001 to 5,000,000

8

36,336,937.48

6.87%

88

4.3461

2.620546

1.71 to 1.80

2

8,871,937.48

1.68%

89

4.6246

1.753940

5,000,001 to 6,000,000

2

10,181,351.62

1.93%

88

4.2946

2.813685

1.81 to 1.90

5

55,815,000.00

10.55%

89

4.2245

1.888792

6,000,001 to 7,000,000

6

38,679,514.18

7.31%

88

4.6304

2.429479

1.91 to 2.00

4

39,678,827.75

7.50%

89

4.4022

1.980675

7,000,001 to 8,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

5

82,602,196.05

15.62%

88

4.5627

2.140215

8,000,001 to 9,000,000

2

17,373,672.09

3.29%

88

4.8052

1.752409

2.26 to 2.50

5

58,250,000.00

11.01%

88

3.9279

2.411307

9,000,001 to 10,000,000

3

29,800,000.00

5.63%

89

4.7770

1.776556

2.51 to 2.75

3

30,950,000.00

5.85%

88

3.9506

2.631559

10,000,001 to 15,000,000

8

99,599,312.13

18.83%

89

4.0539

2.021910

2.76 to 3.00

4

49,992,153.55

9.45%

67

4.1873

2.907491

15,000,001 to 20,000,000

6

104,270,000.00

19.72%

78

3.9777

1.953850

3.01 to 3.50

1

5,081,351.62

0.96%

89

4.5000

3.287000

20,000,001 to 30,000,000

4

95,250,000.00

18.01%

75

4.3895

2.165368

3.51 to 4.00

2

18,691,127.80

3.53%

87

3.8765

3.630521

30,000,001 or greater

2

76,250,000.00

14.42%

90

4.9111

1.893009

4.01 or greater

2

7,675,000.00

1.45%

88

3.4394

5.754718

Totals

48

528,869,311.46

100.00%

84

4.3769

2.078108

Totals

48

528,869,311.46

100.00%

84

4.3769

2.078108

(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 29

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

California

9

145,080,274.92

27.43%

89

4.3097

1.707810

Washington

1

2,658,523.96

0.50%

90

5.4400

2.034600

Colorado

3

24,500,000.00

4.63%

89

4.3915

2.415511

Wisconsin

1

1,400,000.00

0.26%

88

4.0000

2.143000

Connecticut

1

4,444,517.28

0.84%

87

3.7900

2.201300

Totals

82

528,869,311.46

100.00%

84

4.3769

2.078108

Florida

4

37,673,505.17

7.12%

88

4.3471

2.929993

Property Type³

Georgia

2

23,737,360.63

4.49%

44

4.0608

2.580686

Illinois

2

13,041,467.12

2.47%

89

4.1371

2.004739

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Indiana

4

2,509,357.16

0.47%

88

3.9402

2.273018

Properties

Balance

Agg. Bal.

DSCR¹

Iowa

1

245,142.84

0.05%

89

3.8647

2.437100

Industrial

26

61,870,000.00

11.70%

88

3.9717

2.319019

Kansas

1

702,000.00

0.13%

89

3.8647

2.437100

Lodging

5

39,188,305.06

7.41%

88

4.4638

3.140212

Louisiana

3

12,695,160.21

2.40%

88

3.8727

3.655264

Mixed Use

10

53,653,523.96

10.14%

89

4.5748

1.788143

Maryland

1

1,851,428.56

0.35%

89

3.8647

2.437100

Multi-Family

6

47,437,360.63

8.97%

89

4.2728

1.710620

Michigan

1

21,000,000.00

3.97%

29

6.1100

1.311700

Office

8

147,141,717.21

27.82%

80

4.5625

1.899293

Minnesota

2

3,450,285.72

0.65%

88

3.9784

2.189906

Retail

20

158,978,404.60

30.06%

82

4.2742

2.115192

Missouri

2

10,363,712.94

1.96%

87

3.7900

2.201300

Self Storage

7

20,600,000.00

3.90%

89

4.6197

1.813842

Nevada

5

25,023,428.56

4.73%

88

3.9971

2.543947

Totals

82

528,869,311.46

100.00%

84

4.3769

2.078108

New Hampshire

1

1,554,642.84

0.29%

89

3.8647

2.437100

New Jersey

2

2,026,714.32

0.38%

89

3.8647

2.437100

New York

7

35,945,000.00

6.80%

89

4.7186

1.644670

Ohio

5

17,984,109.57

3.40%

89

4.3813

2.035116

Pennsylvania

2

9,550,000.00

1.81%

89

4.5018

1.839210

South Carolina

2

5,745,000.00

1.09%

90

4.7751

1.879878

Tennessee

3

5,492,142.84

1.04%

89

4.1752

2.087810

Texas

13

86,413,672.09

16.34%

88

4.6627

1.876066

Utah

1

8,291,662.56

1.57%

88

3.8850

2.422000

Virginia

3

25,490,202.17

4.82%

87

3.4918

2.621303

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 29

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

3.500% or less

3

19,966,127.80

3.78%

88

3.3788

4.427229

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.501% to 3.750%

2

25,341,717.21

4.79%

87

3.6814

1.341833

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

11

182,620,000.00

34.53%

82

3.8857

2.173659

25 months to 36 months

48

528,869,311.46

100.00%

84

4.3769

2.078108

4.001% to 4.250%

4

38,791,467.12

7.33%

88

4.0981

2.263749

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

9

59,218,289.10

11.20%

89

4.4085

2.140541

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

5

27,012,360.63

5.11%

89

4.6652

1.562125

Totals

48

528,869,311.46

100.00%

84

4.3769

2.078108

4.751% to 5.000%

8

95,268,672.09

18.01%

89

4.8204

1.803115

5.001% to 5.250%

2

40,200,000.00

7.60%

89

5.0831

2.069378

5.251% or 5.500%

3

19,450,677.51

3.68%

89

5.4767

2.077551

5.501% or greater

1

21,000,000.00

3.97%

29

6.1100

1.311700

Totals

48

528,869,311.46

100.00%

84

4.3769

2.078108

(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 29

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

2

38,500,000.00

7.28%

29

5.0895

1.983609

Interest Only

36

408,460,000.00

77.23%

83

4.4596

2.003526

61 months or greater

46

490,369,311.46

92.72%

88

4.3210

2.085527

356 months to 360 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

48

528,869,311.46

100.00%

84

4.3769

2.078108

Totals

48

528,869,311.46

100.00%

84

4.3769

2.078108

(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 29

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

2

14,700,000.00

2.78%

88

3.8850

2.580000

No outstanding loans in this group

12 months or less

44

501,219,311.46

94.77%

84

4.3818

2.080294

13 months to 24 months

2

12,950,000.00

2.45%

89

4.7454

1.423778

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

48

528,869,311.46

100.00%

84

4.3769

2.078108

(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 29

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

301741589

RT

Various

Various

Actual/360

3.885%

97,125.00

0.00

0.00

N/A

02/06/32

--

30,000,000.00

30,000,000.00

10/06/24

1A

301741591

Actual/360

3.885%

32,375.00

0.00

0.00

N/A

02/06/32

--

10,000,000.00

10,000,000.00

10/06/24

1B

301741592

Actual/360

3.885%

15,216.25

0.00

0.00

N/A

02/06/32

--

4,700,000.00

4,700,000.00

10/06/24

2

307331267

RT

Agoura Hills

CA

Actual/360

4.760%

159,658.33

0.00

0.00

N/A

04/06/32

--

40,250,000.00

40,250,000.00

10/06/24

3

399570028

OF

Houston

TX

Actual/360

5.080%

152,400.00

0.00

0.00

N/A

03/06/32

--

36,000,000.00

36,000,000.00

10/06/24

4

310959906

OF

Oakland

CA

Actual/360

3.859%

76,376.04

0.00

0.00

N/A

02/11/32

--

23,750,000.00

23,750,000.00

10/11/24

5

301741593

OF

Troy

MI

Actual/360

6.110%

106,925.00

0.00

0.00

N/A

03/06/27

--

21,000,000.00

21,000,000.00

10/06/24

6

399570018

OF

West Palm Beach

FL

Actual/360

3.980%

67,991.67

0.00

0.00

N/A

02/06/32

--

20,500,000.00

20,500,000.00

10/06/24

7

326410007

OF

San Francisco

CA

Actual/360

3.809%

61,891.37

0.00

0.00

N/A

02/06/32

--

19,500,000.00

19,500,000.00

10/06/24

8

326410008

RT

Various

Various

Actual/360

4.000%

60,000.00

0.00

0.00

N/A

02/06/32

--

18,000,000.00

18,000,000.00

10/06/24

9

310961248

IN

Various

Various

Actual/360

3.790%

55,334.00

0.00

0.00

N/A

01/11/32

--

17,520,000.00

17,520,000.00

10/11/24

10

610959346

RT

Conyers

GA

Actual/360

3.865%

56,364.58

0.00

0.00

N/A

02/11/27

--

17,500,000.00

17,500,000.00

10/11/24

11

326410011

IN

Various

NV

Actual/360

4.010%

54,302.08

0.00

0.00

N/A

02/06/32

--

16,250,000.00

16,250,000.00

10/06/24

12

326410012

MF

Akron

OH

Actual/360

4.470%

57,737.50

0.00

0.00

N/A

03/06/32

--

15,500,000.00

15,500,000.00

10/06/24

13

326410013

IN

Various

Various

Actual/360

3.865%

48,308.20

0.00

0.00

N/A

03/06/32

--

15,000,000.00

15,000,000.00

10/06/24

14

399570015

MF

Amarillo

TX

Actual/360

3.750%

42,968.75

0.00

0.00

N/A

02/06/32

--

13,750,000.00

13,750,000.00

10/06/24

15

301741597

IN

Sheridan

CO

Actual/360

4.290%

46,832.50

0.00

0.00

N/A

04/06/32

--

13,100,000.00

13,100,000.00

10/06/24

16

307331258

LO

Chester

VA

Actual/360

3.341%

34,284.43

22,943.69

0.00

N/A

01/06/32

--

12,314,071.49

12,291,127.80

10/06/24

17

326410017

OF

Herndon

VA

Actual/360

3.600%

34,837.72

20,856.33

0.00

N/A

12/06/31

--

11,612,573.54

11,591,717.21

10/06/24

18

410960283

RT

Downers Grove

IL

Actual/360

4.159%

39,024.11

18,195.07

0.00

N/A

03/11/32

--

11,259,662.19

11,241,467.12

10/11/24

19

399570027

SS

Various

TX

Actual/360

4.770%

45,215.62

0.00

0.00

N/A

03/06/32

--

11,375,000.00

11,375,000.00

10/06/24

20

301741601

RT

San Francisco

CA

Actual/360

4.820%

45,187.50

0.00

0.00

N/A

04/06/32

--

11,250,000.00

11,250,000.00

10/06/24

21

399570024

MU

New York

NY

Actual/360

4.990%

41,583.33

0.00

0.00

N/A

03/06/32

--

10,000,000.00

10,000,000.00

09/06/24

22

399570025

OF

Temecula

CA

Actual/360

5.470%

44,671.67

0.00

0.00

N/A

03/06/32

--

9,800,000.00

9,800,000.00

10/06/24

23

399570017

MU

New York

NY

Actual/360

4.730%

35,277.92

0.00

0.00

N/A

02/06/32

--

8,950,000.00

8,950,000.00

10/06/24

24

301741585

LO

Arlington

TX

Actual/360

4.885%

34,340.83

12,150.47

0.00

N/A

02/06/32

--

8,435,822.56

8,423,672.09

10/06/24

25

301741588

LO

Lake City

FL

Actual/360

5.500%

32,088.97

9,075.73

0.00

N/A

02/06/32

--

7,001,229.28

6,992,153.55

10/06/24

26

301741598

MU

Pittsburgh

PA

Actual/360

4.460%

24,901.67

0.00

0.00

N/A

03/06/32

--

6,700,000.00

6,700,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 29

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

27

307331264

MF

Carrollton

GA

Actual/360

4.610%

23,997.83

9,362.91

0.00

N/A

03/06/32

--

6,246,723.54

6,237,360.63

10/06/24

28

307331262

LO

Eagle

CO

Actual/360

4.905%

26,160.00

0.00

0.00

N/A

02/06/32

--

6,400,000.00

6,400,000.00

10/06/24

29

326410029

MU

Shreveport

LA

Actual/360

4.225%

21,829.17

0.00

0.00

N/A

02/06/32

--

6,200,000.00

6,200,000.00

10/06/24

30

410960451

MU

Sparks

NV

Actual/360

3.971%

20,351.38

0.00

0.00

N/A

03/11/32

--

6,150,000.00

6,150,000.00

10/11/24

31

301741595

LO

Brooksville

FL

Actual/360

4.500%

19,084.21

7,770.11

0.00

N/A

03/06/32

--

5,089,121.73

5,081,351.62

10/06/24

32

399570019

MF

Fort Lauderdale Plant FL

Actual/360

4.090%

17,382.50

0.00

0.00

N/A

02/06/32

--

5,100,000.00

5,100,000.00

10/06/24

33

326410033

OF

Metairie

LA

Actual/360

3.461%

14,418.75

0.00

0.00

N/A

02/06/32

--

5,000,000.00

5,000,000.00

10/06/24

34

399570021

SS

Houston

TX

Actual/360

4.330%

18,041.67

0.00

0.00

N/A

02/06/32

--

5,000,000.00

5,000,000.00

10/06/24

35

399570029

MU

Staten Island

NY

Actual/360

4.750%

18,802.08

0.00

0.00

N/A

03/06/32

--

4,750,000.00

4,750,000.00

10/06/24

36

399570023

RT

Rockwall

TX

Actual/360

4.370%

15,804.83

0.00

0.00

N/A

09/06/31

--

4,340,000.00

4,340,000.00

10/06/24

37

307331263

RT

Murrieta

CA

Actual/360

4.480%

15,412.18

6,324.22

0.00

N/A

03/06/32

--

4,128,261.70

4,121,937.48

10/06/24

38

326410038

SS

Orange

TX

Actual/360

4.558%

16,047.25

0.00

0.00

N/A

03/06/32

--

4,225,000.00

4,225,000.00

09/06/24

39

399570030

RT

Greenville

SC

Actual/360

5.110%

17,885.00

0.00

0.00

N/A

04/06/32

--

4,200,000.00

4,200,000.00

09/06/24

40

301741600

MF

Bronx

NY

Actual/360

4.780%

15,933.33

0.00

0.00

N/A

04/06/32

--

4,000,000.00

4,000,000.00

10/06/24

41

399570016

MU

New York

NY

Actual/360

4.930%

14,666.75

0.00

0.00

N/A

02/06/32

--

3,570,000.00

3,570,000.00

10/06/24

42

399570022

RT

Memphis

TN

Actual/360

4.370%

12,290.62

0.00

0.00

N/A

03/06/32

--

3,375,000.00

3,375,000.00

10/06/24

43

301741587

MF

Pittsburgh

PA

Actual/360

4.600%

10,925.00

0.00

0.00

N/A

02/06/32

--

2,850,000.00

2,850,000.00

10/06/24

44

307331265

MU

Buckley

WA

Actual/360

5.440%

12,067.58

3,443.25

0.00

N/A

04/06/32

--

2,661,967.21

2,658,523.96

10/06/24

45

399570026

MU

Brooklyn

NY

Actual/360

3.400%

7,579.17

0.00

0.00

N/A

03/06/32

--

2,675,000.00

2,675,000.00

10/06/24

46

399570020

MU

Kingston

NY

Actual/360

4.500%

7,500.00

0.00

0.00

N/A

02/06/32

--

2,000,000.00

2,000,000.00

10/06/24

Totals

1,929,399.34

110,121.78

0.00

528,979,433.24

528,869,311.46

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 16 of 29

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

6,723,598.57

3,289,088.59

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

1B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

3,053,543.41

1,733,413.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

4,232,662.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

2,003,535.37

915,285.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

1,926,026.86

933,799.37

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,123,674.40

1,326,256.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

761,582.91

159,084.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

1,603,711.67

814,608.91

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

1,934,101.10

1,060,703.74

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

1,824,007.00

960,485.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

1,320,187.79

724,169.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

45,477,672.84

22,957,412.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

647,910.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,057,640.08

564,593.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,763,081.98

2,682,472.02

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

3,191,539.00

1,758,191.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,383,455.30

740,737.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

839,256.21

444,004.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,070,942.71

540,552.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

647,800.65

0.00

--

--

--

0.00

0.00

41,541.66

41,541.66

0.00

0.00

22

800,389.71

408,058.53

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

656,966.97

451,601.32

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,367,015.94

1,328,985.30

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,571,573.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

606,524.75

298,980.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 29

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

27

794,099.32

415,274.53

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

16,255.41

0.00

28

1,565,312.52

1,355,869.93

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

626,296.00

242,192.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

576,280.55

297,593.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

862,812.59

1,177,310.11

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

495,064.55

253,474.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,063,475.80

627,956.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

615,601.13

330,551.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

402,162.01

204,802.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

359,452.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

37

477,044.62

248,486.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

212,773.79

109,509.56

01/01/24

06/30/24

--

0.00

0.00

16,029.65

16,029.65

0.00

0.00

39

379,028.64

94,757.16

01/01/24

03/31/24

--

0.00

0.00

17,867.50

17,867.50

0.00

0.00

40

239,694.36

224,752.21

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

41

192,476.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

42

279,452.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

43

221,159.00

107,406.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

372,870.44

192,512.89

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

361,694.00

193,010.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

294,052.01

123,971.51

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

99,979,205.22

52,857,145.20

0.00

0.00

75,438.81

75,438.81

16,255.41

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 29

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 19 of 29

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

4.376917%

4.330216%

84

09/17/24

1

8,950,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.376879%

4.330183%

85

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

4.376841%

4.340663%

86

07/17/24

0

0.00

1

3,570,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.376803%

4.340627%

87

06/17/24

1

3,570,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.376765%

4.340592%

88

05/17/24

1

3,570,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.376727%

4.340556%

89

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

4.376689%

4.340522%

90

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

4.376652%

4.340486%

91

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

4.376614%

4.340452%

92

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

4.376576%

4.340416%

93

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

4.376539%

4.340381%

94

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

4.376501%

4.340347%

95

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 29

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

21

399570024

09/06/24

0

B

41,541.66

41,541.66

0.00

10,000,000.00

38

326410038

09/06/24

0

B

16,029.65

16,029.65

0.00

4,225,000.00

39

399570030

09/06/24

0

B

17,867.50

17,867.50

0.00

4,200,000.00

Totals

75,438.81

75,438.81

0.00

18,425,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 29

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

38,500,000

38,500,000

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

490,369,311

490,369,311

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

528,869,311

528,869,311

0

0

0

0

Sep-24

528,979,433

520,029,433

8,950,000

0

0

0

Aug-24

529,081,018

529,081,018

0

0

0

0

Jul-24

529,182,239

525,612,239

0

3,570,000

0

0

Jun-24

529,291,274

525,721,274

3,570,000

0

0

0

May-24

529,391,740

525,821,740

3,570,000

0

0

0

Apr-24

529,500,047

529,500,047

0

0

0

0

Mar-24

529,599,763

529,599,763

0

0

0

0

Feb-24

529,715,574

529,715,574

0

0

0

0

Jan-24

529,814,515

529,814,515

0

0

0

0

Dec-23

529,913,102

529,913,102

0

0

0

0

Nov-23

530,019,597

530,019,597

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 22 of 29

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

3

399570028

36,000,000.00

36,000,000.00

60,200,000.00

12/01/21

3,922,392.66

2.11540

12/31/23

03/06/32

I/O

23

399570017

8,950,000.00

8,950,000.00

8,800,000.00

12/01/23

444,698.32

1.38140

09/30/23

02/06/32

I/O

Totals

44,950,000.00

44,950,000.00

69,000,000.00

4,367,090.98

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 29

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

3

399570028

OF

TX

08/28/24

2

Loan transferred to special servicing, effective 8/28/24. The Loan is in default due to Borrower's failure to comply with cash management provisions in the loan agreement. In connection with the non-monetary default, counsel has issued a notice

of default and acceleration given that Borrower has been slow to respond to requests made by SS, counsel has been directed to initiate foreclosure and pursue all other remedies available to Lender under the Loan Documents.

23

399570017

MU

NY

09/13/23

9

Loan transferred to Special Servicing 9/13/23 due to Payment Default. Following the transfer of the Loan, the Special Servicer had initiated enforcement of its remedies, but the parties subsequently entered into a Loan Reinstatement and

Modification Agreement on 12/29/23. The Lender is working with the Master Servicer to implement Cash Management due to the failure of a DSCR trigger and return the Loan in the near term.

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 24 of 29

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 25 of 29

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 26 of 29

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 27 of 29

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)

3

0.00

0.00

7,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

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

Total

0.00

0.00

11,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

11,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29