Wells Fargo Commercial Mortgage Trust 2018-C47

03/29/2023 | Press release | Distributed by Public on 03/29/2023 13:03

Asset-Backed Issuer Distribution Report - Form 10-D

Distribution Date:

03/17/23

Wells Fargo Commercial Mortgage Trust 2018-C47

Determination Date:

03/13/23

Next Distribution Date:

04/17/23

Record Date:

02/28/23

Commercial Mortgage Pass-Through Certificates

Series 2018-C47

Notice of Address Change

Effective March 1, 2023 our Computershare Corporate Trust office located at 600 S 4th Street Minneapolis, MN 55415 has moved and our new address is 1505 Energy Park Drive St.

Paul, Minnesota 55108. Please update your records to reflect the new address.

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

A.J. Sfarra

(212) 214-5613

Certificate Interest Reconciliation Detail

4

375 Park Avenue, 2nd Floor, J0127-023 | New York, NY 10152 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Commercial Servicing

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services

Current Mortgage Loan and Property Stratification

8-12

askmidlandls.com

(913) 253-9000

Mortgage Loan Detail (Part 1)

13-15

10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

Representations Reviewer

Principal Prepayment Detail

19

David Rodgers

(212) 310-9821

Historical Detail

20

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

Delinquency Loan Detail

21

Certificate Administrator

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

Collateral Stratification and Historical Detail

22

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

23

[email protected]

Specially Serviced Loan Detail - Part 2

24

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

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

26

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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

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

95002DAU3

3.409000%

23,396,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95002DAX7

4.361000%

26,280,000.00

24,869,859.64

3,501,014.96

90,381.21

0.00

0.00

3,591,396.17

21,368,844.68

30.92%

30.00%

A-SB

95002DBA6

4.365000%

45,625,000.00

45,625,000.00

0.00

165,960.94

0.00

0.00

165,960.94

45,625,000.00

30.92%

30.00%

A-3

95002DBD0

4.175000%

222,000,000.00

222,000,000.00

0.00

772,375.00

0.00

0.00

772,375.00

222,000,000.00

30.92%

30.00%

A-4

95002DBG3

4.442000%

348,787,000.00

348,787,000.00

0.00

1,291,093.21

0.00

0.00

1,291,093.21

348,787,000.00

30.92%

30.00%

A-S

95002DBR9

4.673000%

86,830,000.00

86,830,000.00

0.00

338,130.49

0.00

0.00

338,130.49

86,830,000.00

21.52%

20.88%

B

95002DBU2

4.854000%

38,062,000.00

38,062,000.00

0.00

153,960.79

0.00

0.00

153,960.79

38,062,000.00

17.39%

16.88%

C

95002DBX6

4.929975%

39,252,000.00

39,252,000.00

0.00

161,259.47

0.00

0.00

161,259.47

39,252,000.00

13.14%

12.75%

D

95002DAC3

3.000000%

28,266,000.00

28,266,000.00

0.00

70,665.00

0.00

0.00

70,665.00

28,266,000.00

10.08%

9.78%

E-RR

95002DAF6

4.929975%

20,501,000.00

20,501,000.00

0.00

84,224.51

0.00

0.00

84,224.51

20,501,000.00

7.86%

7.63%

F-RR

95002DAH2

4.929975%

13,084,000.00

13,084,000.00

0.00

53,753.16

0.00

0.00

53,753.16

13,084,000.00

6.44%

6.25%

G-RR

95002DAK5

4.929975%

10,705,000.00

10,705,000.00

0.00

43,979.48

0.00

0.00

43,979.48

10,705,000.00

5.28%

5.13%

H-RR

95002DAM1

4.929975%

9,515,000.00

9,515,000.00

0.00

39,090.59

0.00

0.00

39,090.59

9,515,000.00

4.25%

4.13%

J-RR*

95002DAP4

4.929975%

39,252,654.00

39,252,654.00

0.00

146,650.41

0.00

0.00

146,650.41

39,252,654.00

0.00%

0.00%

R

95002DAQ2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

951,555,654.00

926,749,513.64

3,501,014.96

3,411,524.26

0.00

0.00

6,912,539.22

923,248,498.68

X-A

95002DBK4

0.589025%

666,088,000.00

641,281,859.64

0.00

314,775.76

0.00

0.00

314,775.76

637,780,844.68

X-B

95002DBN8

0.153553%

164,144,000.00

164,144,000.00

0.00

21,004.05

0.00

0.00

21,004.05

164,144,000.00

X-D

95002DAA7

1.929975%

28,266,000.00

28,266,000.00

0.00

45,460.55

0.00

0.00

45,460.55

28,266,000.00

Notional SubTotal

858,498,000.00

833,691,859.64

0.00

381,240.36

0.00

0.00

381,240.36

830,190,844.68

Deal Distribution Total

3,501,014.96

3,792,764.62

0.00

0.00

7,293,779.58

*

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

95002DAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95002DAX7

946.34169102

133.21974734

3.43916324

0.00000000

0.00000000

0.00000000

0.00000000

136.65891058

813.12194368

A-SB

95002DBA6

1,000.00000000

0.00000000

3.63750005

0.00000000

0.00000000

0.00000000

0.00000000

3.63750005

1,000.00000000

A-3

95002DBD0

1,000.00000000

0.00000000

3.47916667

0.00000000

0.00000000

0.00000000

0.00000000

3.47916667

1,000.00000000

A-4

95002DBG3

1,000.00000000

0.00000000

3.70166666

0.00000000

0.00000000

0.00000000

0.00000000

3.70166666

1,000.00000000

A-S

95002DBR9

1,000.00000000

0.00000000

3.89416665

0.00000000

0.00000000

0.00000000

0.00000000

3.89416665

1,000.00000000

B

95002DBU2

1,000.00000000

0.00000000

4.04500000

0.00000000

0.00000000

0.00000000

0.00000000

4.04500000

1,000.00000000

C

95002DBX6

1,000.00000000

0.00000000

4.10831219

0.00000000

0.00000000

0.00000000

0.00000000

4.10831219

1,000.00000000

D

95002DAC3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

95002DAF6

1,000.00000000

0.00000000

4.10831228

0.00000000

0.00000000

0.00000000

0.00000000

4.10831228

1,000.00000000

F-RR

95002DAH2

1,000.00000000

0.00000000

4.10831244

0.00000000

0.00000000

0.00000000

0.00000000

4.10831244

1,000.00000000

G-RR

95002DAK5

1,000.00000000

0.00000000

4.10831200

0.00000000

0.00000000

0.00000000

0.00000000

4.10831200

1,000.00000000

H-RR

95002DAM1

1,000.00000000

0.00000000

4.10831214

0.00000000

0.00000000

0.00000000

0.00000000

4.10831214

1,000.00000000

J-RR

95002DAP4

1,000.00000000

0.00000000

3.73606355

0.37224871

5.78496654

0.00000000

0.00000000

3.73606355

1,000.00000000

R

95002DAQ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95002DBK4

962.75846381

0.00000000

0.47257383

0.00000000

0.00000000

0.00000000

0.00000000

0.47257383

957.50237909

X-B

95002DBN8

1,000.00000000

0.00000000

0.12796112

0.00000000

0.00000000

0.00000000

0.00000000

0.12796112

1,000.00000000

X-D

95002DAA7

1,000.00000000

0.00000000

1.60831211

0.00000000

0.00000000

0.00000000

0.00000000

1.60831211

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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

02/01/23 - 02/28/23

30

0.00

90,381.21

0.00

90,381.21

0.00

0.00

0.00

90,381.21

0.00

A-SB

02/01/23 - 02/28/23

30

0.00

165,960.94

0.00

165,960.94

0.00

0.00

0.00

165,960.94

0.00

A-3

02/01/23 - 02/28/23

30

0.00

772,375.00

0.00

772,375.00

0.00

0.00

0.00

772,375.00

0.00

A-4

02/01/23 - 02/28/23

30

0.00

1,291,093.21

0.00

1,291,093.21

0.00

0.00

0.00

1,291,093.21

0.00

X-A

02/01/23 - 02/28/23

30

0.00

314,775.76

0.00

314,775.76

0.00

0.00

0.00

314,775.76

0.00

X-B

02/01/23 - 02/28/23

30

0.00

21,004.05

0.00

21,004.05

0.00

0.00

0.00

21,004.05

0.00

A-S

02/01/23 - 02/28/23

30

0.00

338,130.49

0.00

338,130.49

0.00

0.00

0.00

338,130.49

0.00

B

02/01/23 - 02/28/23

30

0.00

153,960.79

0.00

153,960.79

0.00

0.00

0.00

153,960.79

0.00

C

02/01/23 - 02/28/23

30

0.00

161,259.47

0.00

161,259.47

0.00

0.00

0.00

161,259.47

0.00

X-D

02/01/23 - 02/28/23

30

0.00

45,460.55

0.00

45,460.55

0.00

0.00

0.00

45,460.55

0.00

D

02/01/23 - 02/28/23

30

0.00

70,665.00

0.00

70,665.00

0.00

0.00

0.00

70,665.00

0.00

E-RR

02/01/23 - 02/28/23

30

0.00

84,224.51

0.00

84,224.51

0.00

0.00

0.00

84,224.51

0.00

F-RR

02/01/23 - 02/28/23

30

0.00

53,753.16

0.00

53,753.16

0.00

0.00

0.00

53,753.16

0.00

G-RR

02/01/23 - 02/28/23

30

0.00

43,979.48

0.00

43,979.48

0.00

0.00

0.00

43,979.48

0.00

H-RR

02/01/23 - 02/28/23

30

0.00

39,090.59

0.00

39,090.59

0.00

0.00

0.00

39,090.59

0.00

J-RR

02/01/23 - 02/28/23

30

211,594.24

161,262.16

0.00

161,262.16

14,611.75

0.00

0.00

146,650.41

227,075.29

Totals

211,594.24

3,807,376.37

0.00

3,807,376.37

14,611.75

0.00

0.00

3,792,764.62

227,075.29

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

Additional Information

Total Available Distribution Amount (1)

7,293,779.58

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,566,893.39

Master Servicing Fee

6,546.58

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,043.96

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

360.40

ARD Interest

0.00

Operating Advisor Fee

1,079.09

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

230.66

Extension Interest

0.00

Interest Reserve Withdrawal

254,033.67

Total Interest Collected

3,820,927.06

Total Fees

13,550.68

Principal

Expenses/Reimbursements

Scheduled Principal

696,014.96

Reimbursement for Interest on Advances

806.18

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

13,805.56

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

2,805,000.00

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

3,501,014.96

Total Expenses/Reimbursements

14,611.74

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,792,764.62

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

3,501,014.96

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

7,293,779.58

Total Funds Collected

7,321,942.02

Total Funds Distributed

7,321,942.00

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

926,749,513.75

926,749,513.75

Beginning Certificate Balance

926,749,513.64

(-) Scheduled Principal Collections

696,014.96

696,014.96

(-) Principal Distributions

3,501,014.96

(-) Unscheduled Principal Collections

2,805,000.00

2,805,000.00

(-) 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

923,248,498.79

923,248,498.79

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

926,785,416.12

926,785,416.12

Ending Certificate Balance

923,248,498.68

Ending Actual Collateral Balance

923,316,002.42

923,316,002.42

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.11)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.11)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.93%

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 7 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

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

2,000,000 or less

5

8,095,937.80

0.88%

65

5.5732

1.655714

1.30 or less

12

210,142,706.37

22.76%

66

5.1899

0.752244

2,000,001 to 3,000,000

6

14,560,568.99

1.58%

66

5.3742

1.866572

1.31 to 1.40

3

19,887,492.98

2.15%

66

5.4850

1.347048

3,000,001 to 4,000,000

4

12,773,039.53

1.38%

66

5.2101

1.413736

1.41 to 1.50

5

44,947,211.36

4.87%

65

5.0300

1.473922

4,000,001 to 5,000,000

4

17,970,933.04

1.95%

67

5.2999

1.915713

1.51 to 1.75

15

165,758,820.12

17.95%

66

5.1032

1.623162

5,000,001 to 6,000,000

1

5,845,360.56

0.63%

65

5.4700

2.046200

1.76 to 2.00

13

228,702,664.88

24.77%

65

4.6681

1.870241

6,000,001 to 7,000,000

8

51,787,739.23

5.61%

66

5.1882

1.985213

2.01 to 2.25

5

46,424,415.09

5.03%

49

5.1958

2.078748

7,000,001 to 8,000,000

2

14,244,972.63

1.54%

66

5.1448

1.236618

2.26 to 2.50

4

50,088,920.59

5.43%

65

4.9158

2.374666

8,000,001 to 9,000,000

3

25,797,256.35

2.79%

66

5.2179

1.794617

2.51 to 3.00

3

11,860,733.93

1.28%

66

5.1105

2.832201

9,000,001 to 10,000,000

3

28,989,300.70

3.14%

66

5.1219

1.709510

3.01 or greater

4

63,967,983.89

6.93%

66

4.3827

3.403111

10,000,001 to 15,000,000

9

111,799,746.29

12.11%

59

5.1276

1.588451

Totals

73

923,248,498.79

100.00%

64

4.9489

1.668924

15,000,001 to 20,000,000

7

118,955,625.21

12.88%

66

4.9911

2.031898

20,000,001 to 30,000,000

6

137,639,831.52

14.91%

66

4.8366

2.074101

30,000,001 to 50,000,000

5

223,320,637.36

24.19%

65

4.6225

1.351071

50,000,001 or greater

1

70,000,000.00

7.58%

66

5.1500

1.240400

Totals

73

923,248,498.79

100.00%

64

4.9489

1.668924

(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 8 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

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

Virginia

3

52,899,938.06

5.73%

66

4.9356

1.635266

Alabama

1

2,974,415.30

0.32%

67

5.3800

1.735600

West Virginia

1

3,529,232.35

0.38%

66

5.2300

1.516600

Arizona

2

6,682,128.99

0.72%

66

5.2557

2.129482

Wisconsin

1

3,115,617.58

0.34%

66

5.1500

1.240400

California

6

62,338,982.15

6.75%

66

4.6945

2.442818

Totals

105

923,248,498.79

100.00%

64

4.9489

1.668924

Delaware

2

59,710,000.00

6.47%

65

4.3722

1.883677

Property Type³

Florida

13

134,588,297.15

14.58%

60

4.7268

2.142497

Georgia

6

23,363,977.36

2.53%

66

5.1419

1.636009

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Illinois

8

30,950,179.21

3.35%

66

5.2597

1.539627

Properties

Balance

Agg. Bal.

DSCR¹

Indiana

3

42,250,757.18

4.58%

66

5.0269

1.588017

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

Iowa

1

6,249,670.79

0.68%

66

5.1500

1.240400

Industrial

10

45,333,713.40

4.91%

66

5.2346

1.570752

Kansas

5

25,093,861.39

2.72%

67

5.2932

0.887778

Lodging

31

204,877,389.70

22.19%

63

5.1650

1.082400

Maryland

3

27,272,512.92

2.95%

65

5.0296

1.174432

Mixed Use

3

10,937,603.50

1.18%

66

5.0892

2.248788

Michigan

1

1,273,799.76

0.14%

67

5.4800

1.529500

Mobile Home Park

7

25,321,043.23

2.74%

66

5.2144

1.924774

Mississippi

2

12,406,755.10

1.34%

65

5.2377

1.489401

Multi-Family

6

92,724,408.12

10.04%

65

5.0954

1.689509

Missouri

3

17,052,936.42

1.85%

66

5.1500

1.240400

Office

9

112,851,662.24

12.22%

66

4.6678

2.574941

Nevada

2

62,000,000.00

6.72%

63

4.8850

1.972877

Retail

28

338,437,836.49

36.66%

65

4.8165

1.711771

New Jersey

2

23,899,963.81

2.59%

67

4.8671

3.293976

Self Storage

2

11,297,292.54

1.22%

66

4.8829

1.925808

New York

9

100,079,445.86

10.84%

66

5.1551

0.607549

Totals

105

923,248,498.79

100.00%

64

4.9489

1.668924

North Carolina

5

35,114,398.67

3.80%

65

5.1224

1.528932

Ohio

4

52,631,801.25

5.70%

66

5.1764

1.549245

Oklahoma

3

5,857,116.99

0.63%

66

5.2727

1.273478

Pennsylvania

1

2,046,352.26

0.22%

66

5.1500

1.240400

South Carolina

1

6,322,075.71

0.68%

65

4.7450

1.684200

Tennessee

1

6,035,821.64

0.65%

66

4.8300

2.829600

Texas

7

36,040,911.31

3.90%

66

5.1551

1.525942

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 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

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

4.250% or less

2

76,000,000.00

8.23%

65

4.1541

2.384976

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

2

70,260,000.00

7.61%

66

4.3013

2.158462

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

3

38,622,075.71

4.18%

65

4.6525

2.994066

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.751% to 5.000%

14

213,371,752.29

23.11%

65

4.8936

1.829780

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.001% to 5.250%

13

245,484,723.66

26.59%

66

5.1045

1.087118

49 months or greater

64

841,780,949.21

91.18%

65

4.9510

1.680521

5.251% to 5.500%

24

161,711,568.53

17.52%

66

5.3777

1.472050

Totals

73

923,248,498.79

100.00%

64

4.9489

1.668924

5.501% to 5.750%

4

32,860,038.36

3.56%

43

5.5703

2.007213

5.751% or more

2

3,470,790.66

0.38%

65

5.8153

1.377985

Totals

73

923,248,498.79

100.00%

64

4.9489

1.668924

(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

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

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

84 months or less

64

841,780,949.21

91.18%

65

4.9510

1.680521

Interest Only

16

358,306,500.00

38.81%

65

4.8001

1.524734

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

1

8,399,963.81

0.91%

67

5.4800

1.843200

Totals

73

923,248,498.79

100.00%

64

4.9489

1.668924

241 months to 300 months

1

3,529,232.35

0.38%

66

5.2300

1.516600

301 months to 420 months

45

456,620,844.93

49.46%

64

5.0589

1.808127

421 months or greater

1

14,924,408.12

1.62%

66

4.9100

1.463700

Totals

73

923,248,498.79

100.00%

64

4.9489

1.668924

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 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

Defeased

9

81,467,549.58

8.82%

57

4.9272

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

59

776,350,979.20

84.09%

64

4.9307

1.821563

13 months to 24 months

3

49,999,976.07

5.42%

67

5.2336

(0.267381)

25 months or greater

2

15,429,993.94

1.67%

66

5.0569

0.896141

Totals

73

923,248,498.79

100.00%

64

4.9489

1.668924

(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

Mortgage Loan Detail (Part 1)

Prop

Original Adjusted

Beginning

Ending

Paid

Type

Interest

Scheduled

Scheduled

Principal

Anticipated Maturity Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

(1)

City

State Accrual Type Gross Rate

Interest

Principal

Adjustments Repay Date Date

Date

Balance

Balance

Date

1

310946753

LO

Various

Various

Actual/360

5.150%

280,388.89

0.00

0.00

N/A

09/11/28

--

70,000,000.00

70,000,000.00

03/11/23

2

310946726

RT

Aventura

FL

Actual/360

4.121%

160,270.83

0.00

0.00

N/A

07/01/28

--

50,000,000.00

50,000,000.00

03/01/23

3

883100886

RT

Newark

DE

Actual/360

4.277%

166,347.22

0.00

0.00

N/A

08/01/28

--

50,000,000.00

50,000,000.00

03/01/23

4

310945647

RT

Las Vegas

NV

Actual/360

4.896%

171,370.50

0.00

0.00

N/A

05/11/28

--

45,000,000.00

45,000,000.00

03/11/23

5

883100906

LO

Virginia Beach

VA

Actual/360

4.912%

165,801.26

73,367.78

0.00

N/A

09/06/28

--

43,394,005.14

43,320,637.36

03/06/23

6

28202149

LO

New York

NY

Actual/360

5.120%

139,391.39

0.00

0.00

N/A

10/06/28

--

35,000,000.00

35,000,000.00

05/06/22

7

300571870

OF

Lower Makefield Towns PA

Actual/360

4.640%

105,199.11

0.00

0.00

N/A

09/06/28

06/06/28

29,150,000.00

29,150,000.00

03/06/23

8

883100916

OF

Palo Alto

CA

Actual/360

4.217%

85,283.18

0.00

0.00

N/A

09/06/28

--

26,000,000.00

26,000,000.00

03/06/23

9

28002122

OF

Indianapolis

IN

Actual/360

5.076%

100,239.74

40,002.54

0.00

N/A

09/06/28

--

25,390,004.22

25,350,001.68

03/06/23

10

300571852

RT

Silver Spring

MD

Actual/360

5.010%

91,547.42

37,436.49

0.00

N/A

08/06/28

--

23,493,778.69

23,456,342.20

03/06/23

11

28002124

IN

Various

Various

Actual/360

5.282%

84,674.66

37,534.71

0.00

N/A

08/06/28

--

20,611,022.35

20,573,487.64

03/06/23

12

28102130

MF

Euclid

OH

Actual/360

5.130%

87,780.00

0.00

0.00

N/A

09/06/28

--

22,000,000.00

22,000,000.00

03/06/23

13

883100911

OF

Boca Raton

FL

Actual/360

4.360%

68,703.91

0.00

0.00

N/A

10/01/28

--

20,260,000.00

20,260,000.00

03/01/23

14

28002146

LO

Overland Park

KS

Actual/360

5.352%

74,200.71

31,921.55

0.00

N/A

10/06/28

--

17,825,282.72

17,793,361.17

03/06/23

15

310943558

RT

Concord

NC

Actual/360

5.040%

70,917.16

28,847.59

0.00

N/A

07/11/28

--

18,091,111.63

18,062,264.04

03/11/23

16

883100898

RT

Orlando

FL

Actual/360

4.951%

69,314.00

0.00

0.00

N/A

09/06/28

--

18,000,000.00

18,000,000.00

03/06/23

17

310945142

RT

Reno

NV

Actual/360

4.855%

64,193.89

0.00

0.00

N/A

09/11/28

--

17,000,000.00

17,000,000.00

03/11/23

18

883100883

MF

Utica

NY

Actual/360

4.726%

61,753.07

0.00

0.00

N/A

07/06/28

--

16,800,000.00

16,800,000.00

03/06/23

19

28002144

MF

East Elmhurst

NY

Actual/360

5.450%

66,974.44

0.00

0.00

N/A

09/06/28

--

15,800,000.00

15,800,000.00

03/06/23

20

310945667

OF

Jersey City

NJ

Actual/360

4.535%

54,671.94

0.00

0.00

N/A

10/11/28

--

15,500,000.00

15,500,000.00

03/11/23

21

28002135

MF

Indianapolis

IN

Actual/360

4.910%

57,058.66

16,760.26

0.00

N/A

09/06/28

--

14,941,168.38

14,924,408.12

03/06/23

22

300571868

RT

Allen

TX

Actual/360

5.270%

55,616.45

24,632.80

0.00

N/A

09/06/28

--

13,568,666.07

13,544,033.27

03/06/23

23

610945660

LO

Miami

FL

Actual/360

5.580%

57,807.62

20,954.92

0.00

N/A

10/11/23

--

13,319,727.76

13,298,772.84

03/11/23

24

28002119

MF

Fairborn

OH

Actual/360

5.023%

52,741.50

0.00

0.00

N/A

08/06/28

--

13,500,000.00

13,500,000.00

03/06/23

25

410945953

RT

Roseville

CA

Actual/360

5.150%

48,895.40

22,442.93

0.00

N/A

09/11/28

--

12,206,896.38

12,184,453.45

03/11/23

26

883100915

RT

New York

NY

Actual/360

4.995%

47,785.50

0.00

0.00

N/A

09/06/28

--

12,300,000.00

12,300,000.00

03/06/23

27

310946342

MF

Cudahy

CA

Actual/360

4.940%

45,146.11

0.00

0.00

N/A

09/11/23

--

11,750,000.00

11,750,000.00

03/11/23

28

600944677

IN

Batavia

OH

Actual/360

5.490%

47,150.72

19,490.79

0.00

N/A

10/11/28

--

11,042,322.64

11,022,831.85

02/11/23

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 29

Mortgage Loan Detail (Part 1)

Prop

Original Adjusted

Beginning

Ending

Paid

Type

Interest

Scheduled

Scheduled

Principal

Anticipated Maturity Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

(1)

City

State Accrual Type Gross Rate

Interest

Principal

Adjustments Repay Date Date

Date

Balance

Balance

Date

29

883100904

IN

Various

GA

Actual/360

4.835%

39,505.24

17,914.11

0.00

N/A

09/06/28

--

10,505,160.87

10,487,246.76

03/06/23

30

883100905

Various Various

TX

Actual/360

4.857%

39,809.05

0.00

0.00

N/A

09/06/28

--

10,538,000.00

10,538,000.00

03/06/23

31

883100903

RT

Harrisonburg

VA

Actual/360

5.040%

37,610.59

15,237.76

0.00

N/A

08/06/28

--

9,594,538.46

9,579,300.70

03/06/23

32

320570032

MH

Merrionette Park

IL

Actual/360

5.130%

36,431.10

16,822.58

0.00

N/A

09/11/28

--

9,130,601.73

9,113,779.15

03/11/23

33

410943874

RT

Benton

AR

Actual/360

4.980%

35,639.70

16,581.30

0.00

N/A

05/11/28

--

9,201,298.44

9,184,717.14

03/11/23

34

883100908

MH

Selbyville

DE

Actual/360

4.860%

36,703.80

0.00

0.00

N/A

09/06/28

--

9,710,000.00

9,710,000.00

03/06/23

35

320570035

LO

Deptford Township

NJ

Actual/360

5.480%

35,933.29

30,682.26

0.00

N/A

10/11/28

--

8,430,646.07

8,399,963.81

03/11/23

36

28002140

MF

Bronx

NY

Actual/360

5.465%

41,230.39

0.00

0.00

N/A

09/06/28

--

9,700,000.00

9,700,000.00

03/06/23

37

610945700

OF

Columbia

SC

Actual/360

4.745%

33,723.85

2,815,804.02

0.00

N/A

08/11/28

--

9,137,879.73

6,322,075.71

03/11/23

38

410946482

SS

Martinez

CA

Actual/360

4.770%

32,691.25

14,365.57

0.00

N/A

09/11/28

--

8,811,658.11

8,797,292.54

03/11/23

39

28002141

RT

Shorewood

IL

Actual/360

5.420%

36,253.78

0.00

0.00

N/A

09/06/28

--

8,600,000.00

8,600,000.00

03/06/23

40

320570040

MH

Fenton

MO

Actual/360

5.130%

31,306.52

14,456.23

0.00

N/A

09/11/28

--

7,846,246.14

7,831,789.91

03/11/23

41

300571876

OF

Sacramento

CA

Actual/360

5.340%

29,219.71

12,614.63

0.00

N/A

10/06/28

--

7,035,243.83

7,022,629.20

03/06/23

42

883100899

RT

Durham

NC

Actual/360

4.955%

27,881.03

12,174.58

0.00

N/A

09/06/28

--

7,234,518.01

7,222,343.43

03/06/23

43

410946645

MU

Pasadena

CA

Actual/360

4.780%

25,923.85

13,335.43

0.00

N/A

09/11/28

--

6,972,942.39

6,959,606.96

03/11/23

44

300571873

LO

Ormond Beach

FL

Actual/360

5.640%

28,909.77

11,452.50

0.00

N/A

10/06/28

--

6,590,373.09

6,578,920.59

03/06/23

45

300571874

RT

Various

Various

Actual/360

5.520%

28,383.26

10,994.62

0.00

N/A

10/06/28

--

6,611,006.88

6,600,012.26

03/06/23

46

310946601

RT

Oswego

IL

Actual/360

5.320%

28,136.89

0.00

0.00

N/A

10/11/28

--

6,800,000.00

6,800,000.00

03/11/23

47

300571875

RT

Durham

NC

Actual/360

5.530%

27,499.46

11,238.28

0.00

N/A

10/06/28

--

6,393,570.95

6,382,332.67

10/06/22

48

28002125

RT

Pickerington

OH

Actual/360

5.117%

24,358.16

11,341.50

0.00

N/A

08/06/28

--

6,120,310.90

6,108,969.40

03/06/23

49

320570049

LO

Tullahoma

TN

Actual/360

4.830%

22,717.78

11,503.43

0.00

N/A

09/06/28

--

6,047,325.07

6,035,821.64

03/06/23

50

320570050

RT

Zephyrhills

FL

Actual/360

5.470%

24,913.25

10,456.01

0.00

N/A

08/11/28

--

5,855,816.57

5,845,360.56

03/11/23

51

320570051

MH

Sarasota

FL

Actual/360

5.230%

20,509.29

7,810.34

0.00

N/A

09/11/28

--

5,041,889.26

5,034,078.92

03/11/23

53

600946246

MF

Orange Beach

AL

Actual/360

5.280%

19,246.47

8,456.69

0.00

N/A

10/11/28

--

4,686,641.15

4,678,184.46

03/11/23

54

410946484

RT

Various

Various

Actual/360

5.280%

20,260.24

0.00

0.00

N/A

09/11/28

--

4,933,500.00

4,933,500.00

03/11/23

55

300571872

LO

Vero Beach

FL

Actual/360

5.380%

18,653.72

7,959.72

0.00

N/A

10/06/28

--

4,457,872.01

4,449,912.29

03/06/23

56

320570056

OF

Gilbert

AZ

Actual/360

5.150%

17,947.97

6,623.21

0.00

N/A

10/11/28

--

4,480,768.31

4,474,145.10

03/11/23

57

320570057

MH

Mims

FL

Actual/360

5.400%

17,328.05

12,351.23

0.00

N/A

10/11/28

--

4,125,726.88

4,113,375.65

03/11/23

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 29

Mortgage Loan Detail (Part 1)

Prop

Original Adjusted

Beginning

Ending

Paid

Type

Interest

Scheduled

Scheduled

Principal

Anticipated Maturity Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

(1)

City

State Accrual Type Gross Rate

Interest

Principal

Adjustments Repay Date Date

Date

Balance

Balance

Date

58

300571861

RT

Parkersburg

WV

Actual/360

5.230%

14,392.47

8,932.20

0.00

N/A

09/06/28

--

3,538,164.55

3,529,232.35

03/06/23

59

320570059

RT

Highland Park

IL

Actual/360

5.000%

11,986.04

5,729.07

0.00

N/A

10/11/28

--

3,082,124.55

3,076,395.48

03/11/23

60

320570060

MH

Vestal

NY

Actual/360

5.300%

12,923.65

5,123.75

0.00

N/A

07/11/28

--

3,135,117.69

3,129,993.94

03/11/23

61

300571863

RT

Dubuque

IA

Actual/360

5.150%

12,817.78

0.00

0.00

N/A

09/06/28

05/06/28

3,200,000.00

3,200,000.00

03/06/23

62

320570062

MH

Trussville

AL

Actual/360

5.380%

12,468.54

5,320.44

0.00

N/A

10/11/28

--

2,979,735.74

2,974,415.30

03/11/23

63

883100896

RT

League City

TX

Actual/360

5.307%

12,557.87

4,947.92

0.00

N/A

08/06/28

--

3,042,365.68

3,037,417.76

03/06/23

64

28002131

SS

San Antonio

TX

Actual/360

5.280%

10,266.67

0.00

0.00

N/A

09/06/28

--

2,500,000.00

2,500,000.00

03/06/23

65

320570065

RT

Fort Lauderdale

FL

Actual/360

5.450%

9,854.55

4,120.68

0.00

N/A

10/11/28

--

2,324,795.41

2,320,674.73

03/11/23

66

320570066

MH

Stillwater

OK

Actual/360

5.460%

9,859.11

4,131.62

0.00

N/A

09/11/28

--

2,321,611.95

2,317,480.33

03/11/23

67

410945955

OF

Marietta

GA

Actual/360

5.210%

9,093.65

4,099.84

0.00

N/A

09/11/28

--

2,244,114.58

2,240,014.74

03/11/23

68

320570068

MU

Rio Rico

AZ

Actual/360

5.470%

9,409.69

3,747.68

0.00

N/A

07/11/28

--

2,211,731.57

2,207,983.89

03/11/23

69

320570069

IN

Indianapolis

IN

Actual/360

5.280%

8,129.46

3,228.84

0.00

N/A

08/11/28

--

1,979,576.22

1,976,347.38

03/11/23

70

320570070

MU

Staten Island

NY

Actual/360

5.830%

8,039.72

3,021.29

0.00

N/A

09/11/28

--

1,773,033.94

1,770,012.65

02/11/23

71

320570071

MH

Ellenwood

GA

Actual/360

5.800%

7,684.98

2,788.56

0.00

N/A

07/11/28

--

1,703,566.57

1,700,778.01

03/11/23

72

320570072

MH

Clackamas

OR

Actual/360

5.200%

6,167.78

0.00

0.00

N/A

08/11/28

--

1,525,000.00

1,525,000.00

03/11/23

73

320570073

MH

Morro Bay

CA

Actual/360

5.470%

5,849.86

0.00

0.00

N/A

09/11/28

--

1,375,000.00

1,375,000.00

03/11/23

74

410945924

IN

Kentwood

MI

Actual/360

5.480%

5,438.83

2,254.71

0.00

N/A

10/11/28

--

1,276,054.47

1,273,799.76

03/11/23

Totals

3,566,893.39

3,501,014.96

0.00

926,749,513.75

923,248,498.79

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 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

0.00

20,802,110.99

10/01/21

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

2

137,907,617.00

107,716,799.80

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

3

41,598,294.80

32,363,160.80

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

4

11,890,802.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

11,308,726.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

6

(5,285,697.00)

(4,920,473.84)

07/01/20

06/30/21

03/06/23

0.00

0.00

139,031.51

1,511,914.49

0.00

0.00

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

8

3,740,624.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9

3,146,602.17

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

10

6,026,573.56

4,196,967.75

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,614,530.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

12

4,935,993.67

3,531,350.46

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

13

2,856,068.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,229,089.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,846,679.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,865,315.43

0.00

--

--

--

0.00

0.00

0.00

0.00

30,046.14

0.00

17

2,074,714.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18

2,000,353.78

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,166,640.68

899,783.09

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

20

3,209,282.68

2,315,558.99

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,324,092.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,280,536.23

918,228.22

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

23

2,266,006.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,264,041.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,739,611.17

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

576,684.00

0.00

--

--

07/11/22

0.00

0.00

0.00

0.00

0.00

0.00

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

28

903,168.64

750,807.00

01/01/22

09/30/22

--

0.00

0.00

66,276.50

66,276.50

0.00

0.00

© 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

29

0.00

1,097,482.06

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

30

923,829.40

1,037,506.25

10/01/21

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

31

2,751,264.86

1,954,106.45

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

1,154,678.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,610,460.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

36

664,379.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,433,517.75

869,129.12

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

38

1,104,979.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

39

752,382.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

41

619,539.00

297,645.75

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

42

744,762.76

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

43

1,049,445.17

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

44

1,256,342.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

780,687.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

46

722,473.29

515,725.65

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

47

697,853.00

0.00

--

--

--

0.00

0.00

38,662.35

193,554.26

0.00

0.00

48

696,261.18

527,887.50

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

49

1,297,780.65

1,286,036.60

10/01/21

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

50

876,064.01

503,740.67

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

51

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

54

361,718.30

260,325.19

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

55

1,045,431.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

56

468,596.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

57

582,855.01

0.00

--

--

--

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

58

514,897.88

349,104.16

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

59

341,737.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

60

198,482.00

101,119.00

01/01/19

06/30/19

--

0.00

0.00

0.00

0.00

0.00

0.00

61

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

62

221,342.16

378,356.16

10/01/21

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

63

304,823.28

164,400.46

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

64

238,297.00

189,829.76

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

65

269,255.50

282,105.26

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

66

229,837.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

67

177,926.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

68

519,920.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

69

235,103.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

70

89,902.77

193,909.00

10/01/21

09/30/22

--

0.00

0.00

11,054.11

11,054.11

0.00

0.00

71

184,555.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

72

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

73

229,480.44

148,450.63

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

74

170,232.48

110,122.46

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

269,007,448.66

178,841,275.39

0.00

0.00

255,024.47

1,782,799.36

30,046.14

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

37

610945700

2,800,000.00

Partial Liquidation (Curtailment)

0.00

0.00

57

320570057

5,000.00

Partial Liquidation (Curtailment)

0.00

0.00

Totals

2,805,000.00

0.00

0.00

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

© 2021 Computershare. All rights reserved. Confidential.

Page 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

03/17/23

0

0.00

0

0.00

2

41,382,332.67

1

35,000,000.00

0

0.00

0

0.00

2

2,805,000.00

0

0.00

4.948937%

4.915682%

64

02/17/23

0

0.00

0

0.00

2

41,393,570.95

1

35,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.948485%

4.915201%

65

01/18/23

0

0.00

1

6,401,823.56

1

35,000,000.00

1

35,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.948606%

4.915328%

66

12/16/22

1

6,410,037.06

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.948727%

4.915454%

67

11/18/22

0

0.00

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.948861%

4.915593%

68

10/17/22

1

3,057,058.32

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.948980%

4.915718%

69

09/16/22

0

0.00

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.949111%

4.915854%

70

08/17/22

0

0.00

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.949228%

4.915977%

71

07/15/22

0

0.00

0

0.00

2

47,300,000.00

1

35,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.949345%

4.916098%

72

06/17/22

0

0.00

0

0.00

3

53,761,423.30

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.949474%

4.916232%

73

05/17/22

0

0.00

1

35,000,000.00

2

18,769,354.33

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.949589%

4.916352%

74

04/18/22

1

35,000,000.00

0

0.00

2

18,778,238.19

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.949716%

4.916485%

75

(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

6

28202149

05/06/22

9

6

139,031.51

1,511,914.49

0.00

35,000,000.00

05/20/20

3

11/29/22

03/23/22

28

600944677

02/11/23

0

A

66,276.50

66,276.50

0.00

11,042,322.66

47

300571875

10/06/22

4

6

38,662.35

193,554.26

0.00

6,427,324.20

09/24/21

13

70

320570070

02/11/23

0

B

11,054.11

11,054.11

0.00

1,773,033.94

Totals

255,024.47

1,782,799.36

0.00

54,242,680.80

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

11,750,000

11,750,000

0

0

7 - 12 Months

13,298,773

13,298,773

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

898,199,726

856,817,393

6,382,333

35,000,000

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Mar-23

923,248,499

881,866,166

0

0

41,382,333

0

Feb-23

926,749,514

885,355,943

0

0

41,393,571

0

Jan-23

927,271,555

885,869,732

0

6,401,824

0

35,000,000

Dec-22

927,791,286

874,081,249

6,410,037

0

12,300,000

35,000,000

Nov-22

928,365,910

881,065,910

0

0

12,300,000

35,000,000

Oct-22

928,880,795

878,523,736

3,057,058

0

12,300,000

35,000,000

Sep-22

929,445,514

882,145,514

0

0

12,300,000

35,000,000

Aug-22

929,951,024

882,651,024

0

0

12,300,000

35,000,000

Jul-22

930,454,297

883,154,297

0

0

12,300,000

35,000,000

Jun-22

931,012,273

877,250,850

0

0

53,761,423

0

May-22

931,510,847

877,741,493

0

35,000,000

18,769,354

0

Apr-22

932,064,296

878,286,058

35,000,000

0

18,778,238

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

6

28202149

35,000,000.00

35,000,000.00

146,900,000.00

08/24/21

(5,075,497.68)

(1.12330)

06/30/21

10/06/28

I/O

26

883100915

12,300,000.00

12,300,000.00

15,000,000.00

05/17/22

531,837.00

0.83770

12/31/20

09/06/28

I/O

47

300571875

6,382,332.67

6,427,324.20

8,500,000.00

01/17/23

683,870.00

1.87290

12/31/22

10/06/28

306

Totals

53,682,332.67

53,727,324.20

170,400,000.00

(3,859,790.68)

© 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

6

28202149

LO

NY

05/20/20

3

2/6/2023 - Loan transferred to special servicing for imminent default at the borrower's request. Collateral is a 495 key Holiday Inn in the financial district of New York City. Per the Borrower, the hotel was closed for reservations due to COVID-19,

but r eopened on July 15, 2020. The hotel then closed again in early February 2021. The property reopened on April 15, 2021. Borrower has signed a pre-negotiation agreement, and discussions have begun regarding a modification. Borrower

has requested a forbearan ce, but their most recent proposal has been rejected by the lender. The New York foreclosure moratorium has expired. The Lender filed for foreclosure in March 2022 and filed a motion for receivership shortly

thereafter. The borrower has answered the forec losure complaint and lender filed a motion for summary judgement.The borrower filed their opposition to the motion for summary judgement, and the lender filed a response. Lender is currently

awaiting the court's ruling on summary judgement. On 9/26/2022 the court granted the Lender's request for a receiver. The receiver is currently in the process of taking over the property. The Borrower filed bankruptcy on 11/29/2022. A cash

collateral order has been agreed upon between the Borrower and Lender. Borr ower is currently in its 120-day exclusivity period, and the Lender awaits the Borrower's plan proposal.

26

883100915

RT

NY

06/11/20

1

3/06/2023 Loan transferred to special servicing on 6/17/2020 due to imminent monetary default. Loan remains past due for the April 2020 mortgage payment. Collateral for the loan is a 31,806 SF retail condo located just off Central Park, on the

border of E ast Harlem and Central Harlem, New York. Loan is full term I/O. Due to stay-at-home orders and business closures, several of the property's tenants are currently delinquent on their monthly rents. Property's largest tenant, New York

Sports Club(10,598 SF) filed for bankruptcy in September 2020, has vacated the property and had their lease thrown out by the court. Term Sheet for reinstatement has been negotiated with Borrower. Cash management in place. Forbearance

agreement in place.

47

300571875

RT

NC

09/24/21

13

3/1/23 - The subject loan transferred to special servicing on 9/24/2021. The loan is collateralized by a 93,217 sf retail center anchored by Ollie's Bargain Outlet in Durham, NC. Lender and Borrower documented a reinstatement agreement.

However, the Borrower has defaulted under terms of the agreement. Lender has appointed a receiver and is reviewing liquidation options. Lender is also expected to pursue known recourse claims post-liquidation if any loss occurs.

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

5

883100906

45,000,000.00

4.91250%

45,000,000.00

4.91250%

10

08/06/20

04/06/20

09/11/20

10

300571852

24,000,000.00

5.01000%

24,000,000.00

5.01000%

10

06/05/20

06/06/20

08/11/20

23

610945660

13,750,000.00

5.58000%

13,750,000.00

5.58000%

10

05/11/20

05/11/20

06/11/20

35

320570035

9,294,303.99

5.48000%

9,270,132.43

5.48000%

10

05/11/20

05/11/20

08/11/20

44

300571873

6,861,139.64

5.64000%

6,861,139.64

5.64000%

10

05/06/20

05/06/20

06/11/20

Totals

98,905,443.63

98,881,272.07

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)

6

0.00

0.00

6,805.56

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

806.18

0.00

0.00

0.00

26

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

47

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

13,805.56

0.00

0.00

0.00

0.00

0.00

806.18

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

14,611.74

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29