Bank 2021-BNK38

10/31/2024 | Press release | Distributed by Public on 10/31/2024 11:37

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BANK 2021-BNK38

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2021-BNK38

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Morgan Stanley Capital I Inc.

Certificate Factor Detail

4

Jane Lam

(212) 761-4000

[email protected]

Certificate Interest Reconciliation Detail

5

1585 Broadway | New York, NY 10036 | United States

Certificate Administrator

Computershare Trust Company, N.A.

Exchangeable Certificate Detail

6

Corporate Trust Services (CMBS)

[email protected];

Exchangeable Certificate Factor Detail

7

[email protected]

Additional Information

8

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

Bond / Collateral Reconciliation - Cash Flows

9

Master Servicer

Wells Fargo Bank, National Association

Bond / Collateral Reconciliation - Balances

10

Commercial Servicing

[email protected]

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

Current Mortgage Loan and Property Stratification

11-15

NCB Master Servicer

National Cooperative Bank, N.A.

Mortgage Loan Detail (Part 1)

16-18

Tom Klump

(703) 302-8080

[email protected]

Mortgage Loan Detail (Part 2)

19-21

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

Principal Prepayment Detail

22

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

Historical Detail

23

Association

Executive Vice President - Division Head

(913) 253-9000

[email protected]

Delinquency Loan Detail

24

10851 Mastin Street, Building 82, Suite 700 | Overland Park, KS 66210 | United States

Collateral Stratification and Historical Detail

25

Operating Advisor & Asset

Pentalpha Surveillance LLC

Specially Serviced Loan Detail - Part 1

26

Representations Reviewer

Specially Serviced Loan Detail - Part 2

27

Attention: Transaction Manager

[email protected]

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

Modified Loan Detail

28

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

29

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

30

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

Interest Shortfall Detail - Collateral Level

31

Supplemental Notes

32

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 32

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

06540EAA1

1.274000%

5,800,000.00

2,864,801.70

102,528.46

3,041.46

0.00

0.00

105,569.92

2,762,273.24

30.13%

30.00%

A-2

06540EAB9

2.495000%

11,800,000.00

11,800,000.00

0.00

24,534.17

0.00

0.00

24,534.17

11,800,000.00

30.13%

30.00%

A-3

06540EAD5

2.062000%

17,100,000.00

17,100,000.00

0.00

29,383.50

0.00

0.00

29,383.50

17,100,000.00

30.13%

30.00%

A-SB

06540EAC7

2.506000%

8,200,000.00

8,200,000.00

0.00

17,124.33

0.00

0.00

17,124.33

8,200,000.00

30.13%

30.00%

A-4

06540EAE3

2.275000%

174,000,000.00

174,000,000.00

0.00

329,875.00

0.00

0.00

329,875.00

174,000,000.00

30.13%

30.00%

A-5

06540EAK9

2.521000%

267,894,000.00

267,894,000.00

0.00

562,800.64

0.00

0.00

562,800.64

267,894,000.00

30.13%

30.00%

A-S

06540EAS2

2.753000%

69,256,000.00

69,256,000.00

0.00

158,884.81

0.00

0.00

158,884.81

69,256,000.00

20.09%

20.00%

B

06540EAX1

2.885000%

28,569,000.00

28,569,000.00

0.00

68,684.64

0.00

0.00

68,684.64

28,569,000.00

15.94%

15.88%

C

06540EBC6

3.217681%

31,165,000.00

31,165,000.00

0.00

83,565.86

0.00

0.00

83,565.86

31,165,000.00

11.43%

11.38%

D

06540EBT9

2.500000%

17,314,000.00

17,314,000.00

0.00

36,070.83

0.00

0.00

36,070.83

17,314,000.00

8.91%

8.88%

E

06540EBV4

2.500000%

13,851,000.00

13,851,000.00

0.00

28,856.25

0.00

0.00

28,856.25

13,851,000.00

6.91%

6.88%

F

06540EBX0

2.250000%

8,657,000.00

8,657,000.00

0.00

16,231.88

0.00

0.00

16,231.88

8,657,000.00

5.65%

5.63%

G

06540EBZ5

2.250000%

7,792,000.00

7,792,000.00

0.00

14,610.00

0.00

0.00

14,610.00

7,792,000.00

4.52%

4.50%

H

06540ECB7

2.250000%

6,925,000.00

6,925,000.00

0.00

12,984.38

0.00

0.00

12,984.38

6,925,000.00

3.52%

3.50%

J*

06540ECD3

2.250000%

24,240,455.00

24,240,455.00

0.00

45,450.85

0.00

0.00

45,450.85

24,240,455.00

0.00%

0.00%

V

06540ECG6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06540ECH4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR Interest

BCC345QF7

3.217681%

36,450,708.18

36,296,224.05

5,396.23

97,324.73

0.00

0.00

102,720.96

36,290,827.82

0.00%

0.00%

Regular SubTotal

729,014,163.18

725,924,480.75

107,924.69

1,529,423.33

0.00

0.00

1,637,348.02

725,816,556.06

X-A

06540EAQ6

0.810107%

484,794,000.00

481,858,801.69

0.00

325,297.60

0.00

0.00

325,297.60

481,756,273.24

X-B

06540EAR4

0.426132%

97,825,000.00

97,825,000.00

0.00

34,738.62

0.00

0.00

34,738.62

97,825,000.00

X-D

06540EBH5

0.717681%

31,165,000.00

31,165,000.00

0.00

18,638.78

0.00

0.00

18,638.78

31,165,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 32

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

X-F

06540EBK8

0.967681%

8,657,000.00

8,657,000.00

0.00

6,981.01

0.00

0.00

6,981.01

8,657,000.00

X-G

06540EBM4

0.967681%

7,792,000.00

7,792,000.00

0.00

6,283.48

0.00

0.00

6,283.48

7,792,000.00

X-H

06540EBP7

0.967681%

6,925,000.00

6,925,000.00

0.00

5,584.33

0.00

0.00

5,584.33

6,925,000.00

X-J

06540EBR3

0.967681%

24,240,455.00

24,240,455.00

0.00

19,547.53

0.00

0.00

19,547.53

24,240,455.00

Notional SubTotal

661,398,455.00

658,463,256.69

0.00

417,071.35

0.00

0.00

417,071.35

658,360,728.24

Deal Distribution Total

107,924.69

1,946,494.68

0.00

0.00

2,054,419.37

*

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 3 of 32

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

06540EAA1

493.93132759

17.67732069

0.52438966

0.00000000

0.00000000

0.00000000

0.00000000

18.20171034

476.25400690

A-2

06540EAB9

1,000.00000000

0.00000000

2.07916695

0.00000000

0.00000000

0.00000000

0.00000000

2.07916695

1,000.00000000

A-3

06540EAD5

1,000.00000000

0.00000000

1.71833333

0.00000000

0.00000000

0.00000000

0.00000000

1.71833333

1,000.00000000

A-SB

06540EAC7

1,000.00000000

0.00000000

2.08833293

0.00000000

0.00000000

0.00000000

0.00000000

2.08833293

1,000.00000000

A-4

06540EAE3

1,000.00000000

0.00000000

1.89583333

0.00000000

0.00000000

0.00000000

0.00000000

1.89583333

1,000.00000000

A-5

06540EAK9

1,000.00000000

0.00000000

2.10083331

0.00000000

0.00000000

0.00000000

0.00000000

2.10083331

1,000.00000000

A-S

06540EAS2

1,000.00000000

0.00000000

2.29416671

0.00000000

0.00000000

0.00000000

0.00000000

2.29416671

1,000.00000000

B

06540EAX1

1,000.00000000

0.00000000

2.40416675

0.00000000

0.00000000

0.00000000

0.00000000

2.40416675

1,000.00000000

C

06540EBC6

1,000.00000000

0.00000000

2.68140093

0.00000000

0.00000000

0.00000000

0.00000000

2.68140093

1,000.00000000

D

06540EBT9

1,000.00000000

0.00000000

2.08333314

0.00000000

0.00000000

0.00000000

0.00000000

2.08333314

1,000.00000000

E

06540EBV4

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F

06540EBX0

1,000.00000000

0.00000000

1.87500058

0.00000000

0.00000000

0.00000000

0.00000000

1.87500058

1,000.00000000

G

06540EBZ5

1,000.00000000

0.00000000

1.87500000

0.00000000

0.00000000

0.00000000

0.00000000

1.87500000

1,000.00000000

H

06540ECB7

1,000.00000000

0.00000000

1.87500072

0.00000000

0.00000000

0.00000000

0.00000000

1.87500072

1,000.00000000

J

06540ECD3

1,000.00000000

0.00000000

1.87499987

0.00000000

0.00000000

0.00000000

0.00000000

1.87499987

1,000.00000000

V

06540ECG6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06540ECH4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC345QF7

995.76183461

0.14804184

2.67003674

0.00000000

0.00000000

0.00000000

0.00000000

2.81807858

995.61379276

Notional Certificates

X-A

06540EAQ6

993.94547311

0.00000000

0.67100170

0.00000000

0.00000000

0.00000000

0.00000000

0.67100170

993.73398441

X-B

06540EAR4

1,000.00000000

0.00000000

0.35510984

0.00000000

0.00000000

0.00000000

0.00000000

0.35510984

1,000.00000000

X-D

06540EBH5

1,000.00000000

0.00000000

0.59806770

0.00000000

0.00000000

0.00000000

0.00000000

0.59806770

1,000.00000000

X-F

06540EBK8

1,000.00000000

0.00000000

0.80640060

0.00000000

0.00000000

0.00000000

0.00000000

0.80640060

1,000.00000000

X-G

06540EBM4

1,000.00000000

0.00000000

0.80640144

0.00000000

0.00000000

0.00000000

0.00000000

0.80640144

1,000.00000000

X-H

06540EBP7

1,000.00000000

0.00000000

0.80640144

0.00000000

0.00000000

0.00000000

0.00000000

0.80640144

1,000.00000000

X-J

06540EBR3

1,000.00000000

0.00000000

0.80640112

0.00000000

0.00000000

0.00000000

0.00000000

0.80640112

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 32

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

3,041.46

0.00

3,041.46

0.00

0.00

0.00

3,041.46

0.00

A-2

09/01/24 - 09/30/24

30

0.00

24,534.17

0.00

24,534.17

0.00

0.00

0.00

24,534.17

0.00

A-3

09/01/24 - 09/30/24

30

0.00

29,383.50

0.00

29,383.50

0.00

0.00

0.00

29,383.50

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

17,124.33

0.00

17,124.33

0.00

0.00

0.00

17,124.33

0.00

X-A

09/01/24 - 09/30/24

30

0.00

325,297.60

0.00

325,297.60

0.00

0.00

0.00

325,297.60

0.00

X-B

09/01/24 - 09/30/24

30

0.00

34,738.62

0.00

34,738.62

0.00

0.00

0.00

34,738.62

0.00

X-D

09/01/24 - 09/30/24

30

0.00

18,638.78

0.00

18,638.78

0.00

0.00

0.00

18,638.78

0.00

X-F

09/01/24 - 09/30/24

30

0.00

6,981.01

0.00

6,981.01

0.00

0.00

0.00

6,981.01

0.00

X-G

09/01/24 - 09/30/24

30

0.00

6,283.48

0.00

6,283.48

0.00

0.00

0.00

6,283.48

0.00

X-H

09/01/24 - 09/30/24

30

0.00

5,584.33

0.00

5,584.33

0.00

0.00

0.00

5,584.33

0.00

X-J

09/01/24 - 09/30/24

30

0.00

19,547.53

0.00

19,547.53

0.00

0.00

0.00

19,547.53

0.00

A-4

09/01/24 - 09/30/24

30

0.00

329,875.00

0.00

329,875.00

0.00

0.00

0.00

329,875.00

0.00

A-5

09/01/24 - 09/30/24

30

0.00

562,800.65

0.00

562,800.65

0.00

0.00

0.00

562,800.64

0.00

A-S

09/01/24 - 09/30/24

30

0.00

158,884.81

0.00

158,884.81

0.00

0.00

0.00

158,884.81

0.00

B

09/01/24 - 09/30/24

30

0.00

68,684.64

0.00

68,684.64

0.00

0.00

0.00

68,684.64

0.00

C

09/01/24 - 09/30/24

30

0.00

83,565.86

0.00

83,565.86

0.00

0.00

0.00

83,565.86

0.00

D

09/01/24 - 09/30/24

30

0.00

36,070.83

0.00

36,070.83

0.00

0.00

0.00

36,070.83

0.00

E

09/01/24 - 09/30/24

30

0.00

28,856.25

0.00

28,856.25

0.00

0.00

0.00

28,856.25

0.00

F

09/01/24 - 09/30/24

30

0.00

16,231.88

0.00

16,231.88

0.00

0.00

0.00

16,231.88

0.00

G

09/01/24 - 09/30/24

30

0.00

14,610.00

0.00

14,610.00

0.00

0.00

0.00

14,610.00

0.00

H

09/01/24 - 09/30/24

30

0.00

12,984.38

0.00

12,984.38

0.00

0.00

0.00

12,984.38

0.00

J

09/01/24 - 09/30/24

30

0.00

45,450.85

0.00

45,450.85

0.00

0.00

0.00

45,450.85

0.00

RR Interest

09/01/24 - 09/30/24

30

0.00

97,324.73

0.00

97,324.73

0.00

0.00

0.00

97,324.73

0.00

Totals

0.00

1,946,494.69

0.00

1,946,494.69

0.00

0.00

0.00

1,946,494.68

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 32

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)

N/A

2.275000%

174,000,000.00

174,000,000.00

0.00

329,875.00

0.00

0.00

329,875.00

174,000,000.00

A-4-1

06540EAF0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-2

06540EAG8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X1

06540EAH6

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X2

06540EAJ2

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5 (EC)

N/A

2.521000%

267,894,000.00

267,894,000.00

0.00

562,800.64

0.00

0.00

562,800.64

267,894,000.00

A-5-1

06540EAL7

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-2

06540EAM5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-X1

06540EAN3

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-X2

06540EAP8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

N/A

2.753000%

69,256,000.00

69,256,000.00

0.00

158,884.81

0.00

0.00

158,884.81

69,256,000.00

A-S-1

06540EAT0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

06540EAU7

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X1

06540EAV5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X2

06540EAW3

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (EC)

N/A

2.885000%

28,569,000.00

28,569,000.00

0.00

68,684.64

0.00

0.00

68,684.64

28,569,000.00

B-1

06540EAY9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

06540EAZ6

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X1

06540EBA0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X2

06540EBB8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (EC)

N/A

3.217681%

31,165,000.00

31,165,000.00

0.00

83,565.86

0.00

0.00

83,565.86

31,165,000.00

C-1

06540EBD4

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

06540EBE2

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X1

06540EBF9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X2

06540EBG7

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

570,884,000.00

570,884,000.00

0.00

1,203,810.95

0.00

0.00

1,203,810.95

570,884,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 32

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

06540EAF0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

06540EAG8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-1

06540EAL7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-2

06540EAM5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

06540EAT0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

06540EAU7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

06540EAY9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

06540EAZ6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

06540EBD4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

06540EBE2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

A-4-X1

06540EAH6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

06540EAJ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X1

06540EAN3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X2

06540EAP8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

06540EAV5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

06540EAW3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

06540EBA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

06540EBB8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

06540EBF9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

06540EBG7

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 7 of 32

Additional Information

Total Available Distribution Amount (1)

2,054,419.37

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 32

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

1,963,783.63

Master Servicing Fee

9,291.66

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,098.14

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

302.47

ARD Interest

0.00

Operating Advisor Fee

1,040.49

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

266.17

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

1,963,783.63

Total Fees

17,288.92

Principal

Expenses/Reimbursements

Scheduled Principal

107,924.69

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

107,924.69

Total Expenses/Reimbursements

0.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,946,494.68

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

107,924.69

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

2,054,419.37

Total Funds Collected

2,071,708.32

Total Funds Distributed

2,071,708.29

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 32

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

725,924,481.02

725,924,481.02

Beginning Certificate Balance

725,924,480.75

(-) Scheduled Principal Collections

107,924.69

107,924.69

(-) Principal Distributions

107,924.69

(-) 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

725,816,556.33

725,816,556.33

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

725,924,481.02

725,924,481.02

Ending Certificate Balance

725,816,556.06

Ending Actual Collateral Balance

725,816,556.33

725,816,556.33

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.27)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.27)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00%

UC / (OC) Interest

0.00

(1)

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

(2)

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

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 32

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

5,000,000 or less

29

71,739,318.55

9.88%

83

3.5715

1.947936

1.60 or less

16

70,844,644.22

9.76%

86

3.0521

0.716271

5,000,001 to 15,000,000

26

209,959,340.27

28.93%

83

3.3204

2.890540

1.61 to 1.80

7

21,791,128.07

3.00%

78

3.9559

1.720822

15,000,001 to 25,000,000

6

120,867,897.51

16.65%

80

3.1308

3.956533

1.81 to 2.00

3

8,325,000.00

1.15%

86

4.4957

1.846532

25,000,001 to 35,000,000

3

94,000,000.00

12.95%

86

3.1330

3.182047

2.01 to 2.20

3

14,860,000.00

2.05%

86

3.8409

2.146529

35,000,001 to 55,000,000

3

157,250,000.00

21.67%

85

3.3971

3.660407

2 21 to 2.40

2

36,823,127.60

5.07%

86

3.6195

2.239482

55,000,001 or greater

1

72,000,000.00

9.92%

84

2.7185

3.415800

2.41 or greater

37

573,172,656.44

78.97%

83

3.1858

3.711847

Totals

68

725,816,556.33

100.00%

83

3.2463

3.231542

Totals

68

725,816,556.33

100.00%

83

3.2463

3.231542

(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 32

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Arizona

8

17,000,000.00

2.34%

86

3.9700

4.451300

Industrial

8

59,503,500.00

8.20%

85

3.0893

3.328948

Arkansas

2

9,300,000.00

1.28%

68

3.7054

3.361205

Mixed Use

9

97,495,000.00

13.43%

85

3.0599

3.163534

California

7

104,760,000.00

14.43%

80

3.2640

3.289863

Mobile Home Park

8

17,000,000.00

2.34%

86

3.9700

4.451300

Colorado

1

8,150,000.00

1.12%

86

3.9400

2.150700

Multi-Family

24

90,411,439.19

12.46%

86

2.9861

2.577992

Connecticut

1

2,700,000.00

0.37%

86

3.6500

2.152100

Office

8

240,260,000.00

33.10%

82

3.0748

3.731642

Georgia

2

11,283,850.00

1.55%

84

3.6580

3.965821

Retail

7

79,763,224.87

10.99%

86

3.5602

2.873001

Illinois

2

81,950,000.00

11.29%

84

2.8371

3.139895

Self Storage

23

141,383,392.27

19.48%

80

3.6346

2.861138

Maryland

1

20,000,000.00

2.76%

86

2.7000

6.956200

Totals

87

725,816,556.33

100.00%

83

3.2463

3.231542

Massachusetts

3

59,010,000.00

8.13%

85

2.8583

3.313397

Michigan

2

6,000,000.00

0.83%

86

3.8450

2.623100

Mississippi

4

7,120,000.00

0.98%

86

3.7150

3.097100

Nevada

2

3,500,000.00

0.48%

86

3.5940

3.270000

New York

29

163,171,439.19

22.48%

85

2.9958

3.231767

North Carolina

2

15,578,500.00

2.15%

82

3.1470

3.058053

Ohio

2

14,943,392.27

2.06%

86

3.4091

2.666512

Oregon

4

18,000,000.00

2.48%

50

3.3070

3.990300

Pennsylvania

3

16,100,000.00

2.22%

86

3.3110

2.693968

Texas

8

131,291,200.00

18.09%

85

3.7087

2.598169

Utah

1

5,663,224.87

0.78%

85

3.5300

2.565400

Washington

2

5,294,950.00

0.73%

86

3.9484

3.199525

Wyoming

1

25,000,000.00

3.44%

86

3.2950

3.281600

Totals

87

725,816,556.33

100.00%

83

3.2463

3.231542

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 32

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

3.2490% or less

35

382,418,355.73

52.69%

85

2.8654

3.640995

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.2500% to 3.4990%

8

119,556,583.46

16.47%

81

3.3871

2.994108

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.5000% to 3.9990%

17

193,346,617.14

26.64%

82

3.7433

2.723494

25 months to 36 months

68

725,816,556.33

100.00%

83

3.2463

3.231542

4.0000% or greater

8

30,495,000.00

4.20%

80

4.3196

2.248876

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

68

725,816,556.33

100.00%

83

3.2463

3.231542

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

68

725,816,556.33

100.00%

83

3.2463

3.231542

(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 32

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

119 months or less

68

725,816,556.33

100.00%

83

3.2463

3.231542

Interest Only

48

648,328,500.00

89.32%

83

3.2418

3.416568

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

360 months or less

16

68,345,132.45

9.42%

86

3.3148

1.815590

Totals

68

725,816,556.33

100.00%

83

3.2463

3.231542

361 months or greater

4

9,142,923.88

1.26%

85

3.0511

0.695781

Totals

68

725,816,556.33

100.00%

83

3.2463

3.231542

(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 32

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

4

88,500,000.00

12.19%

85

2.8546

5.077345

No outstanding loans in this group

12 months or less

52

604,064,097.37

83.23%

83

3.3158

3.085203

13 months or greater

12

33,252,458.96

4.58%

86

3.0261

0.977402

Totals

68

725,816,556.33

100.00%

83

3.2463

3.231542

(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 15 of 32

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

300802245

OF

Chicago

IL

Actual/360

2.719%

163,110.00

0.00

0.00

N/A

10/01/31

--

72,000,000.00

72,000,000.00

10/01/24

2

453012517

OF

New York

NY

Actual/360

2.837%

23,645.83

0.00

0.00

N/A

11/05/31

--

10,000,000.00

10,000,000.00

10/05/24

2A

453012520

OF

New York

NY

Actual/360

2.837%

23,645.83

0.00

0.00

N/A

11/05/31

--

10,000,000.00

10,000,000.00

10/05/24

2B

453012521

OF

New York

NY

Actual/360

2.837%

118,229.17

0.00

0.00

N/A

11/05/31

--

50,000,000.00

50,000,000.00

10/05/24

3

325960003

MU

Cambridge

MA

Actual/360

2.792%

69,800.00

0.00

0.00

11/06/31

11/06/36

--

30,000,000.00

30,000,000.00

10/06/24

3A

325960103

MU

Cambridge

MA

Actual/360

2.792%

58,166.67

0.00

0.00

11/06/31

11/06/36

--

25,000,000.00

25,000,000.00

10/06/24

4

310959970

OF

The Woodlands

TX

Actual/360

3.827%

175,404.17

0.00

0.00

N/A

10/11/31

--

55,000,000.00

55,000,000.00

10/11/24

5

211003620

RT

Richmond

TX

Actual/360

3.480%

151,525.00

0.00

0.00

N/A

12/01/31

--

52,250,000.00

52,250,000.00

10/01/24

6

310959536

SS

Richmond

CA

Actual/360

3.666%

103,870.00

0.00

0.00

N/A

12/11/31

--

34,000,000.00

34,000,000.00

10/11/24

7

211003111

OF

San Francisco

CA

Actual/360

2.870%

71,750.00

0.00

0.00

N/A

12/01/31

--

30,000,000.00

30,000,000.00

10/01/24

8

211003457

SS

Jackson

WY

Actual/360

3.295%

68,645.83

0.00

0.00

N/A

12/01/31

--

25,000,000.00

25,000,000.00

10/01/24

9

211004210

MF

Baltimore

MD

Actual/360

2.700%

45,000.00

0.00

0.00

N/A

12/01/31

--

20,000,000.00

20,000,000.00

10/01/24

10

310959663

IN

Sacramento

CA

Actual/360

2.845%

21,930.21

0.00

0.00

N/A

12/11/31

--

9,250,000.00

9,250,000.00

10/11/24

11

310959662

IN

North Highlands

CA

Actual/360

2.845%

20,744.79

0.00

0.00

N/A

12/11/31

--

8,750,000.00

8,750,000.00

10/11/24

12

300802257

SS

Various

OR

Actual/360

3.307%

49,605.00

0.00

0.00

N/A

12/01/28

--

18,000,000.00

18,000,000.00

10/01/24

13

325960013

MH

Various

AZ

Actual/360

3.970%

56,241.67

0.00

0.00

N/A

12/01/31

--

17,000,000.00

17,000,000.00

10/01/24

14

470128960

MF

Forest Hills

NY

Actual/360

2.850%

37,762.56

32,128.64

0.00

N/A

12/01/31

--

15,900,026.15

15,867,897.51

10/01/24

15

211003833

IN

Sanford

NC

Actual/360

2.955%

32,759.87

0.00

0.00

07/01/31

07/01/34

--

13,303,500.00

13,303,500.00

10/01/24

16

211003702

IN

Wilmington

OH

Actual/360

3.340%

32,008.33

0.00

0.00

N/A

12/05/31

--

11,500,000.00

11,500,000.00

10/05/24

17

600958887

RT

Buford

GA

Actual/360

3.530%

29,416.67

0.00

0.00

N/A

10/11/31

--

10,000,000.00

10,000,000.00

10/11/24

18

211002977

MU

Chicago

IL

Actual/360

3.695%

30,637.71

0.00

0.00

N/A

11/01/31

--

9,950,000.00

9,950,000.00

10/01/24

19

410958703

OF

Westlake Village

CA

Actual/360

3.584%

28,373.33

0.00

0.00

N/A

11/11/26

--

9,500,000.00

9,500,000.00

10/11/24

20

300802260

SS

Various

PA

Actual/360

3.360%

25,200.00

0.00

0.00

N/A

12/01/31

--

9,000,000.00

9,000,000.00

10/01/24

21

300802256

MU

Dana Point

CA

Actual/360

3.151%

22,582.17

0.00

0.00

N/A

11/01/31

--

8,600,000.00

8,600,000.00

10/01/24

22

300802263

SS

Frederick

CO

Actual/360

3.940%

26,759.17

0.00

0.00

N/A

12/01/31

--

8,150,000.00

8,150,000.00

10/01/24

23

211003542

MU

Various

NY

Actual/360

3.000%

20,000.00

0.00

0.00

N/A

11/01/31

--

8,000,000.00

8,000,000.00

10/01/24

24

300802262

MU

Albany

NY

Actual/360

3.235%

21,351.00

0.00

0.00

N/A

12/01/31

--

7,920,000.00

7,920,000.00

10/01/24

25

300802261

RT

New York

NY

Actual/360

3.590%

23,335.00

0.00

0.00

N/A

12/01/31

--

7,800,000.00

7,800,000.00

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 32

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

26

300802269

SS

Various

MS

Actual/360

3.715%

22,042.33

0.00

0.00

N/A

12/01/31

--

7,120,000.00

7,120,000.00

10/01/24

27

300802258

IN

Quakertown

PA

Actual/360

3.249%

19,223.25

0.00

0.00

N/A

12/01/31

--

7,100,000.00

7,100,000.00

10/01/24

28

211003583

SS

Lowell

AR

Actual/360

3.040%

16,466.67

0.00

0.00

N/A

12/01/31

--

6,500,000.00

6,500,000.00

10/01/24

29

2062732

SS

Corinth

TX

Actual/360

4.115%

21,946.67

0.00

0.00

N/A

12/01/31

--

6,400,000.00

6,400,000.00

10/01/24

30

211004327

SS

Groves

TX

Actual/360

4.150%

21,822.08

0.00

0.00

N/A

12/01/31

--

6,310,000.00

6,310,000.00

10/01/24

31

470129100

MF

Elmhurst

NY

Actual/360

2.920%

14,974.06

11,107.30

0.00

N/A

12/01/31

--

6,153,722.70

6,142,615.40

10/01/24

32

211004023

IN

Horizon City

TX

Actual/360

3.155%

16,037.92

0.00

0.00

12/01/31

09/01/33

--

6,100,000.00

6,100,000.00

10/01/24

33

300802259

SS

Fenton

MI

Actual/360

3.845%

19,225.00

0.00

0.00

N/A

12/01/31

--

6,000,000.00

6,000,000.00

10/01/24

34

410958544

RT

Layton

UT

Actual/360

3.530%

16,689.78

10,353.48

0.00

N/A

11/11/31

--

5,673,578.35

5,663,224.87

10/11/24

35

211004178

MU

New York

NY

Actual/360

3.750%

17,968.75

0.00

0.00

N/A

12/01/31

--

5,750,000.00

5,750,000.00

10/01/24

36

470129400

MF

New York

NY

Actual/360

2.850%

12,231.25

0.00

0.00

N/A

12/01/31

--

5,150,000.00

5,150,000.00

10/01/24

37

470128940

MF

White Plains

NY

Actual/360

3.040%

11,224.33

8,692.60

0.00

N/A

12/01/31

--

4,430,656.00

4,421,963.40

10/01/24

38

600959379

SS

Montebello

CA

Actual/360

4.042%

15,696.43

0.00

0.00

N/A

12/11/31

--

4,660,000.00

4,660,000.00

10/11/24

39

410959297

RT

Various

Various

Actual/360

4.655%

15,710.62

0.00

0.00

N/A

11/11/31

--

4,050,000.00

4,050,000.00

10/11/24

40

300802264

MF

Watertown

MA

Actual/360

3.768%

12,591.40

0.00

0.00

N/A

12/01/31

--

4,010,000.00

4,010,000.00

10/01/24

41

211003115

OF

Renton

WA

Actual/360

3.660%

11,468.00

0.00

0.00

N/A

12/01/31

--

3,760,000.00

3,760,000.00

10/01/24

42

410959220

SS

Elyria

OH

Actual/360

3.640%

10,463.63

6,155.96

0.00

N/A

12/11/31

--

3,449,548.23

3,443,392.27

10/11/24

43

600959015

IN

North Las Vegas

NV

Actual/360

3.594%

10,482.50

0.00

0.00

N/A

12/11/31

--

3,500,000.00

3,500,000.00

10/11/24

44

470128990

MF

Flushing

NY

Actual/360

3.010%

8,455.14

4,094.49

0.00

N/A

11/01/31

--

3,370,817.98

3,366,723.49

10/01/24

45

470128480

MF

New York

NY

Actual/360

3.060%

7,213.08

5,532.33

0.00

N/A

12/01/31

--

2,828,659.93

2,823,127.60

10/01/24

46

211004057

SS

Fayetteville

AR

Actual/360

5.250%

12,250.00

0.00

0.00

N/A

12/01/26

--

2,800,000.00

2,800,000.00

10/01/24

47

300802268

MF

Hartford

CT

Actual/360

3.650%

8,212.50

0.00

0.00

N/A

12/01/31

--

2,700,000.00

2,700,000.00

10/01/24

48

470129380

MF

East Hampton

NY

Actual/360

3.090%

6,695.00

0.00

0.00

N/A

12/01/31

--

2,600,000.00

2,600,000.00

10/01/24

49

470127900

MF

Richmond Hill

NY

Actual/360

3.080%

6,183.86

2,881.40

0.00

N/A

11/01/31

--

2,409,294.38

2,406,412.98

10/01/24

50

470128700

MF

Rego Park

NY

Actual/360

3.000%

6,018.75

2,930.86

0.00

N/A

11/01/31

--

2,407,501.67

2,404,570.81

10/01/24

51

470128560

MF

White Plains

NY

Actual/360

3.120%

5,980.00

0.00

0.00

N/A

11/01/31

--

2,300,000.00

2,300,000.00

10/01/24

52

211003908

MU

Concord

NC

Actual/360

4.270%

8,095.21

0.00

0.00

N/A

12/01/31

--

2,275,000.00

2,275,000.00

10/01/24

53

470128730

MF

New York

NY

Actual/360

3.020%

4,981.10

3,895.25

0.00

N/A

12/01/31

--

1,979,246.87

1,975,351.62

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 32

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

54

470129630

MF

New York

NY

Actual/360

2.990%

4,983.33

0.00

0.00

N/A

12/01/31

--

2,000,000.00

2,000,000.00

10/01/24

55

300802267

SS

Pearland

TX

Actual/360

4.430%

7,383.33

0.00

0.00

N/A

12/01/31

--

2,000,000.00

2,000,000.00

10/01/24

56

300802266

SS

New Braunfels

TX

Actual/360

4.120%

6,866.67

0.00

0.00

N/A

12/01/31

--

2,000,000.00

2,000,000.00

10/01/24

57

470127080

MF

Jackson Heights

NY

Actual/360

3.160%

4,514.82

3,316.31

0.00

N/A

11/01/31

--

1,714,488.75

1,711,172.44

10/01/24

58

470128790

MF

Brooklyn

NY

Actual/360

3.100%

4,256.07

3,216.72

0.00

N/A

11/01/31

--

1,647,509.64

1,644,292.92

10/01/24

59

470129270

MF

New York

NY

Actual/360

3.110%

3,722.59

5,239.33

0.00

N/A

12/01/31

--

1,436,367.40

1,431,128.07

10/01/24

60

470129020

MF

New York

NY

Actual/360

3.180%

4,002.74

2,899.24

0.00

N/A

12/01/31

--

1,510,466.11

1,507,566.87

10/01/24

61

470127810

MF

New York

NY

Actual/360

3.360%

4,200.00

0.00

0.00

N/A

11/01/31

--

1,500,000.00

1,500,000.00

10/01/24

62

470129050

MF

Amityville

NY

Actual/360

3.270%

3,662.19

2,555.15

0.00

N/A

11/01/31

--

1,343,922.01

1,341,366.86

10/01/24

63

470128130

MF

Baldwin

NY

Actual/360

3.240%

3,240.00

0.00

0.00

N/A

11/01/31

--

1,200,000.00

1,200,000.00

10/01/24

64

470128620

MF

Brooklyn

NY

Actual/360

3.160%

2,485.47

1,817.35

0.00

N/A

12/01/31

--

943,849.97

942,032.62

10/01/24

65

470129160

MF

New York

NY

Actual/360

3.250%

2,617.13

1,108.28

0.00

N/A

12/01/31

--

966,324.88

965,216.60

10/01/24

Totals

1,963,783.63

107,924.69

0.00

725,924,481.02

725,816,556.33

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 18 of 32

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

47,249,676.47

8,919,258.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

(6,911,633.38)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3

76,535,443.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

24,359,254.80

12,916,507.79

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

0.00

2,719,468.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,821,667.48

1,427,181.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

3,392,760.53

1,946,933.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

2,757,276.00

1,384,123.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

6,412.85

0.00

9

3,690,599.10

1,960,976.51

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

1,074,537.55

570,733.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

1,170,839.23

601,668.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

1,227,180.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,087,207.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,168,987.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,327,643.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,811,666.49

568,638.66

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,630,800.75

1,625,097.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

856,898.00

245,991.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,010,129.62

531,040.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

930,259.26

444,499.55

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

826,256.03

414,000.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

726,456.95

356,673.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

784,444.92

370,406.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,225,763.03

858,328.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

772,967.48

199,366.13

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 32

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

26

836,929.42

424,579.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

700,895.04

324,449.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

732,657.46

415,773.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

793,956.77

409,293.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

456,986.00

230,181.23

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

96,762.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

32

634,929.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

33

595,874.52

314,040.97

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

749,947.96

441,937.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

394,687.14

191,596.82

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

101,354.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

37

210,742.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

38

602,620.00

311,734.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

350,956.98

175,478.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

321,137.75

167,432.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

559.94

0.00

41

588,817.52

293,570.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

587,237.12

300,964.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

44

86,724.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

340,834.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

46

277,954.44

135,860.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

0.00

114,154.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

85,488.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

49

34,924.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

119,475.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

51

133,521.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

52

187,692.92

102,297.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

29,865.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 32

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

54

285,275.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

55

154,776.00

86,216.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

194,705.86

75,957.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

57

288,824.60

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

58

117,527.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

59

174,372.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

60

19,153.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

61

16,313.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

62

228,791.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

63

65,212.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

64

49,525.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

65

40,120.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

183,987,467.45

43,803,592.58

0.00

0.00

0.00

0.00

6,972.79

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 32

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 22 of 32

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246287%

3.217715%

83

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246261%

3.217681%

84

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246236%

3.217649%

85

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246212%

3.217617%

86

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246186%

3.217584%

87

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246162%

3.217552%

88

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246137%

3.217519%

89

03/15/24

1

2,800,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246113%

3.217487%

90

02/16/24

0

0.00

1

2,800,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246086%

3.217453%

91

01/18/24

1

2,800,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246062%

3.217421%

92

12/15/23

1

2,800,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246038%

3.217390%

93

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.246018%

3.217363%

94

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

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 32

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 32

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

12,300,000

12,300,000

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

18,000,000

18,000,000

0

0

> 60 Months

695,516,556

695,516,556

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

725,816,556

725,816,556

0

0

0

0

Sep-24

725,924,481

725,924,481

0

0

0

0

Aug-24

726,027,160

726,027,160

0

0

0

0

Jul-24

726,129,568

726,129,568

0

0

0

0

Jun-24

726,236,693

726,236,693

0

0

0

0

May-24

726,338,548

726,338,548

0

0

0

0

Apr-24

726,445,139

726,445,139

0

0

0

0

Mar-24

726,546,444

723,746,444

2,800,000

0

0

0

Feb-24

726,657,528

723,857,528

0

2,800,000

0

0

Jan-24

726,758,272

723,958,272

2,800,000

0

0

0

Dec-23

726,858,751

724,058,751

2,800,000

0

0

0

Nov-23

726,953,167

726,953,167

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 25 of 32

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 32

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 32

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 28 of 32

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 29 of 32

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 30 of 32

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 31 of 32

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 32 of 32