Distribution Date: 01/18/23 BENCHMARK 2022-B35 MORTGAGE TRUST
Determination Date: 01/11/23  
Next Distribution Date: 02/17/23  
Record Date: 12/30/22 Commercial Mortgage Pass-Through Certificates
    Series 2022-B35

 

           
Table of Contents     Contacts    
 
Section Pages Role Party and Contact Information    
 
Certificate Distribution Detail 2-3 Depositor Citigroup Commercial Mortgage Securities Inc.    
 
Certificate Factor Detail 4   Raul D. Orozco   raul.d.orozco@citi.com
 
Certificate Interest Reconciliation Detail 5   388 Greenwich Street Trading | New York, NY 10013 | United States  
    Certificate Administrator Computershare Trust Company, N.A.    
Additional Information 6        
      Corporate Trust Services (CMBS)   cts.cmbs.bond.admin@wellsfargo.com;
Bond / Collateral Reconciliation - Cash Flows 7       trustadministrationgroup@wellsfargo.com
Bond / Collateral Reconciliation - Balances 8   9062 Old Annapolis Road | Columbia, MD 21045 | United States    
 
Current Mortgage Loan and Property Stratification 9-13 Master & Special Servicer KeyBank National Association    
 
Mortgage Loan Detail (Part 1) 14-15   Michael Tilden   michael_a_tilden@keybank.com
      11501 Outlook Street, Suite 300 | Overland Park, KS 66211 | United States  
Mortgage Loan Detail (Part 2) 16-17        
    Operating Advisor & Asset Park Bridge Lender Services LLC    
Principal Prepayment Detail 18 Representations Reviewer      
 
Historical Detail 19   CMBS Notices   cmbs.notices@parkbridgefinancial.com
 
Delinquency Loan Detail 20   600 Third Avenue, 40th Floor | New York, NY 10016 | United States  
    Trustee Wilmington Trust, National Association    
Collateral Stratification and Historical Detail 21        
      Attention: CMBS Trustee (302) 636-4140 CMBSTrustee@wilmingtontrust.com
Specially Serviced Loan Detail - Part 1 22        
      1100 North Market Street | Wilmington, DE 19890 | United States    
Specially Serviced Loan Detail - Part 2 23        
    Controlling Class LD III Sub VII, LLC    
Modified Loan Detail 24 Representative      
 
Historical Liquidated Loan Detail 25   -    
 
Historical Bond / Collateral Loss Reconciliation Detail 26        
 
Interest Shortfall Detail - Collateral Level 27        
 
Supplemental Notes 28        

 

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 28

 

 

                         
        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 08163RBL9 3.997000% 6,816,000.00 6,168,381.26 88,756.41 20,545.85 0.00 0.00 109,302.26 6,079,624.85 30.02% 30.00%
A-2 08163RBM7 4.445225% 32,288,000.00 32,288,000.00 0.00 119,606.18 0.00 0.00 119,606.18 32,288,000.00 30.02% 30.00%
A-3-1 08163RBN5 4.285225% 34,306,500.00 34,306,500.00 0.00 122,509.22 0.00 0.00 122,509.22 34,306,500.00 30.02% 30.00%
A-3-2 08163RAA4 4.285225% 34,306,500.00 34,306,500.00 0.00 122,509.22 0.00 0.00 122,509.22 34,306,500.00 30.02% 30.00%
A-4-1 08163RBP0 4.200225% 75,000,000.00 75,000,000.00 0.00 262,514.04 0.00 0.00 262,514.04 75,000,000.00 30.02% 30.00%
A-4-2 08163RAC0 4.200225% 125,000,000.00 125,000,000.00 0.00 437,523.40 0.00 0.00 437,523.40 125,000,000.00 30.02% 30.00%
A-5 08163RBQ8 4.445225% 427,141,000.00 427,141,000.00 0.00 1,582,281.41 0.00 0.00 1,582,281.41 427,141,000.00 30.02% 30.00%
A-SB 08163RBR6 4.445225% 10,975,000.00 10,975,000.00 0.00 40,655.28 0.00 0.00 40,655.28 10,975,000.00 30.02% 30.00%
A-S 08163RBT2 4.445225% 74,583,000.00 74,583,000.00 0.00 276,281.82 0.00 0.00 276,281.82 74,583,000.00 23.02% 23.00%
B 08163RBU9 4.445225% 49,278,000.00 49,278,000.00 0.00 182,543.15 0.00 0.00 182,543.15 49,278,000.00 18.39% 18.38%
C 08163RBV7 4.445225% 53,274,000.00 53,274,000.00 0.00 197,345.75 0.00 0.00 197,345.75 53,274,000.00 13.38% 13.38%
D 08163RAS5 2.500000% 33,296,000.00 33,296,000.00 0.00 69,366.67 0.00 0.00 69,366.67 33,296,000.00 10.26% 10.25%
E 08163RAU0 2.500000% 26,637,000.00 26,637,000.00 0.00 55,493.75 0.00 0.00 55,493.75 26,637,000.00 7.76% 7.75%
F 08163RAW6 3.445225% 15,982,000.00 15,982,000.00 0.00 45,884.65 0.00 0.00 45,884.65 15,982,000.00 6.25% 6.25%
G 08163RAY2 3.445225% 13,319,000.00 13,319,000.00 0.00 38,239.12 0.00 0.00 38,239.12 13,319,000.00 5.00% 5.00%
H 08163RBA3 3.445225% 11,986,000.00 11,986,000.00 0.00 34,412.05 0.00 0.00 34,412.05 11,986,000.00 3.88% 3.88%
J* 08163RBC9 3.445225% 41,288,136.00 41,288,136.00 0.00 118,539.09 0.00 0.00 118,539.09 41,288,136.00 0.00% 0.00%
VRR 08163RBK1 4.445225% 56,077,692.00 56,043,606.80 4,671.39 207,605.35 0.00 0.00 212,276.74 56,038,935.41 0.00% 0.00%
S 08163RBF2 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
R 08163RBG0 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
Regular SubTotal     1,121,553,828.00 1,120,872,124.06 93,427.80 3,933,856.00 0.00 0.00 4,027,283.80 1,120,778,696.26    
 
 
X-A 08163RBS4 0.084198% 745,833,000.00 745,185,381.26 0.00 52,285.75 0.00 0.00 52,285.75 745,096,624.85    
 
                  Certificate Distribution Detail continued to next page
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 2 of 28

 

 

                       
        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-D 08163RAG1 1.945225% 59,933,000.00 59,933,000.00 0.00 97,152.62 0.00 0.00 97,152.62 59,933,000.00  
X-F 08163RAJ5 1.000000% 15,982,000.00 15,982,000.00 0.00 13,318.33 0.00 0.00 13,318.33 15,982,000.00  
X-G 08163RAL0 1.000000% 13,319,000.00 13,319,000.00 0.00 11,099.17 0.00 0.00 11,099.17 13,319,000.00  
X-H 08163RAN6 1.000000% 11,986,000.00 11,986,000.00 0.00 9,988.33 0.00 0.00 9,988.33 11,986,000.00  
X-J 08163RAQ9 1.000000% 41,288,136.00 41,288,136.00 0.00 34,406.78 0.00 0.00 34,406.78 41,288,136.00  
Notional SubTotal   888,341,136.00 887,693,517.26 0.00 218,250.98 0.00 0.00 218,250.98 887,604,760.85  
 
Deal Distribution Total       93,427.80 4,152,106.98 0.00 0.00 4,245,534.78    
 
* 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 28

 

 

                     
        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 08163RBL9 904.98551350 13.02177377 3.01435593 0.00000000 0.00000000 0.00000000 0.00000000 16.03612969 891.96373973
A-2 08163RBM7 1,000.00000000 0.00000000 3.70435394 0.00000000 0.00000000 0.00000000 0.00000000 3.70435394 1,000.00000000
A-3-1 08163RBN5 1,000.00000000 0.00000000 3.57102065 0.00000000 0.00000000 0.00000000 0.00000000 3.57102065 1,000.00000000
A-3-2 08163RAA4 1,000.00000000 0.00000000 3.57102065 0.00000000 0.00000000 0.00000000 0.00000000 3.57102065 1,000.00000000
A-4-1 08163RBP0 1,000.00000000 0.00000000 3.50018720 0.00000000 0.00000000 0.00000000 0.00000000 3.50018720 1,000.00000000
A-4-2 08163RAC0 1,000.00000000 0.00000000 3.50018720 0.00000000 0.00000000 0.00000000 0.00000000 3.50018720 1,000.00000000
A-5 08163RBQ8 1,000.00000000 0.00000000 3.70435386 0.00000000 0.00000000 0.00000000 0.00000000 3.70435386 1,000.00000000
A-SB 08163RBR6 1,000.00000000 0.00000000 3.70435353 0.00000000 0.00000000 0.00000000 0.00000000 3.70435353 1,000.00000000
A-S 08163RBT2 1,000.00000000 0.00000000 3.70435381 0.00000000 0.00000000 0.00000000 0.00000000 3.70435381 1,000.00000000
B 08163RBU9 1,000.00000000 0.00000000 3.70435387 0.00000000 0.00000000 0.00000000 0.00000000 3.70435387 1,000.00000000
C 08163RBV7 1,000.00000000 0.00000000 3.70435391 0.00000000 0.00000000 0.00000000 0.00000000 3.70435391 1,000.00000000
D 08163RAS5 1,000.00000000 0.00000000 2.08333343 0.00000000 0.00000000 0.00000000 0.00000000 2.08333343 1,000.00000000
E 08163RAU0 1,000.00000000 0.00000000 2.08333333 0.00000000 0.00000000 0.00000000 0.00000000 2.08333333 1,000.00000000
F 08163RAW6 1,000.00000000 0.00000000 2.87102052 0.00000000 0.00000000 0.00000000 0.00000000 2.87102052 1,000.00000000
G 08163RAY2 1,000.00000000 0.00000000 2.87102035 0.00000000 0.00000000 0.00000000 0.00000000 2.87102035 1,000.00000000
H 08163RBA3 1,000.00000000 0.00000000 2.87102036 0.00000000 0.00000000 0.00000000 0.00000000 2.87102036 1,000.00000000
J 08163RBC9 1,000.00000000 0.00000000 2.87102062 0.00000000 0.00000000 0.00000000 0.00000000 2.87102062 1,000.00000000
VRR 08163RBK1 999.39217898 0.08330211 3.70210225 0.00000000 0.00000000 0.00000000 0.00000000 3.78540436 999.30887687
S 08163RBF2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 08163RBG0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
 
Notional Certificates                  
X-A 08163RBS4 999.13168398 0.00000000 0.07010383 0.00000000 0.00000000 0.00000000 0.00000000 0.07010383 999.01268092
X-D 08163RAG1 1,000.00000000 0.00000000 1.62102047 0.00000000 0.00000000 0.00000000 0.00000000 1.62102047 1,000.00000000
X-F 08163RAJ5 1,000.00000000 0.00000000 0.83333312 0.00000000 0.00000000 0.00000000 0.00000000 0.83333312 1,000.00000000
X-G 08163RAL0 1,000.00000000 0.00000000 0.83333358 0.00000000 0.00000000 0.00000000 0.00000000 0.83333358 1,000.00000000
X-H 08163RAN6 1,000.00000000 0.00000000 0.83333306 0.00000000 0.00000000 0.00000000 0.00000000 0.83333306 1,000.00000000
X-J 08163RAQ9 1,000.00000000 0.00000000 0.83333333 0.00000000 0.00000000 0.00000000 0.00000000 0.83333333 1,000.00000000
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 4 of 28

 

 

                         
        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 12/01/22 - 12/30/22 30 0.00 20,545.85 0.00 20,545.85 0.00 0.00 0.00 20,545.85 0.00  
A-2 12/01/22 - 12/30/22 30 0.00 119,606.18 0.00 119,606.18 0.00 0.00 0.00 119,606.18 0.00  
A-3-1 12/01/22 - 12/30/22 30 0.00 122,509.22 0.00 122,509.22 0.00 0.00 0.00 122,509.22 0.00  
A-3-2 12/01/22 - 12/30/22 30 0.00 122,509.22 0.00 122,509.22 0.00 0.00 0.00 122,509.22 0.00  
A-4-1 12/01/22 - 12/30/22 30 0.00 262,514.04 0.00 262,514.04 0.00 0.00 0.00 262,514.04 0.00  
A-4-2 12/01/22 - 12/30/22 30 0.00 437,523.40 0.00 437,523.40 0.00 0.00 0.00 437,523.40 0.00  
A-5 12/01/22 - 12/30/22 30 0.00 1,582,281.41 0.00 1,582,281.41 0.00 0.00 0.00 1,582,281.41 0.00  
A-SB 12/01/22 - 12/30/22 30 0.00 40,655.28 0.00 40,655.28 0.00 0.00 0.00 40,655.28 0.00  
X-A 12/01/22 - 12/30/22 30 0.00 52,285.75 0.00 52,285.75 0.00 0.00 0.00 52,285.75 0.00  
X-D 12/01/22 - 12/30/22 30 0.00 97,152.62 0.00 97,152.62 0.00 0.00 0.00 97,152.62 0.00  
X-F 12/01/22 - 12/30/22 30 0.00 13,318.33 0.00 13,318.33 0.00 0.00 0.00 13,318.33 0.00  
X-G 12/01/22 - 12/30/22 30 0.00 11,099.17 0.00 11,099.17 0.00 0.00 0.00 11,099.17 0.00  
X-H 12/01/22 - 12/30/22 30 0.00 9,988.33 0.00 9,988.33 0.00 0.00 0.00 9,988.33 0.00  
X-J 12/01/22 - 12/30/22 30 0.00 34,406.78 0.00 34,406.78 0.00 0.00 0.00 34,406.78 0.00  
A-S 12/01/22 - 12/30/22 30 0.00 276,281.82 0.00 276,281.82 0.00 0.00 0.00 276,281.82 0.00  
B 12/01/22 - 12/30/22 30 0.00 182,543.15 0.00 182,543.15 0.00 0.00 0.00 182,543.15 0.00  
C 12/01/22 - 12/30/22 30 0.00 197,345.75 0.00 197,345.75 0.00 0.00 0.00 197,345.75 0.00  
D 12/01/22 - 12/30/22 30 0.00 69,366.67 0.00 69,366.67 0.00 0.00 0.00 69,366.67 0.00  
E 12/01/22 - 12/30/22 30 0.00 55,493.75 0.00 55,493.75 0.00 0.00 0.00 55,493.75 0.00  
F 12/01/22 - 12/30/22 30 0.00 45,884.65 0.00 45,884.65 0.00 0.00 0.00 45,884.65 0.00  
G 12/01/22 - 12/30/22 30 0.00 38,239.12 0.00 38,239.12 0.00 0.00 0.00 38,239.12 0.00  
H 12/01/22 - 12/30/22 30 0.00 34,412.05 0.00 34,412.05 0.00 0.00 0.00 34,412.05 0.00  
J 12/01/22 - 12/30/22 30 0.00 118,539.09 0.00 118,539.09 0.00 0.00 0.00 118,539.09 0.00  
VRR 12/01/22 - 12/30/22 30 0.00 207,605.35 0.00 207,605.35 0.00 0.00 0.00 207,605.35 0.00  
Totals     0.00 4,152,106.98 0.00 4,152,106.98 0.00 0.00 0.00 4,152,106.98 0.00  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 5 of 28

 

 

     
  Additional Information  
 
Total Available Distribution Amount 4,245,534.78  
Non-VRR Interest Available Funds (1) 4,033,258.04  
VRR Interest Available Funds (1) 212,276.74  
(1) The Available Distribution Amount includes any Prepayment Premiums.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 6 of 28

 

 

       
Bond / Collateral Reconciliation - Cash Flows  
 
Total Funds Collected   Total Funds Distributed  
Interest   Fees  
Interest Paid or Advanced 4,306,935.82 Master Servicing Fee 7,680.56
Interest Reductions due to Nonrecoverability Determination 0.00 Certificate Administrator Fee 6,553.24
Interest Adjustments 0.00 Trustee Fee 290.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 482.60
ARD Interest 0.00 Operating Advisor Fee 1,206.49
Net Prepayment Interest Excess / (Shortfall) 0.00 Asset Representations Reviewer Fee 212.34
Extension Interest 0.00    
Interest Reserve Withdrawal 0.00    
Total Interest Collected 4,306,935.82 Total Fees 16,425.23
 
Principal   Expenses/Reimbursements  
Scheduled Principal 93,427.80 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
Negative Amortization 0.00 Taxes Imposed on Trust Fund 0.00
Principal Adjustments 0.00 Non-Recoverable Advances 0.00
    Workout Delayed Reimbursement Amounts 0.00
    Other Expenses 0.00
Total Principal Collected 93,427.80 Total Expenses/Reimbursements 0.00
 
    Interest Reserve Deposit 138,403.57
 
Other   Payments to Certificateholders and Others  
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 4,152,106.98
Gain on Sale / Excess Liquidation Proceeds 0.00 Principal Distribution 93,427.80
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 4,245,534.78
Total Funds Collected 4,400,363.62 Total Funds Distributed 4,400,363.58
 
© 2021 Computershare. All rights reserved. Confidential.     Page 7 of 28

 

 

           
    Bond / Collateral Reconciliation - Balances  
 
    Collateral Reconciliation   Certificate Reconciliation  
      Total   Total
Beginning Scheduled Collateral Balance 1,120,872,124.83 1,120,872,124.83 Beginning Certificate Balance 1,120,872,124.06
(-) Scheduled Principal Collections 93,427.80 93,427.80 (-) Principal Distributions 93,427.80
(-) Unscheduled Principal Collections 0.00 0.00 (-) Realized Losses 0.00
(-) Principal Adjustments (Cash) 0.00 0.00 Realized Loss and Realized Loss Adjustments on Collateral 0.00
(-) Principal Adjustments (Non-Cash) 0.00 0.00 Current Period NRA¹ 0.00
(-) Realized Losses from Collateral 0.00 0.00 Current Period WODRA¹ 0.00
(-) Other Adjustments² 0.00 0.00 Principal Used to Pay Interest 0.00
        Non-Cash Principal Adjustments 0.00
Ending Scheduled Collateral Balance 1,120,778,697.03 1,120,778,697.03 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 1,120,872,124.83 1,120,872,124.83 Ending Certificate Balance 1,120,778,696.26
Ending Actual Collateral Balance 1,120,778,697.03 1,120,778,697.03    
 
 
 
    NRA/WODRA Reconciliation   Under / Over Collateralization Reconciliation  
    Non-Recoverable Advances (NRA) from Workout Delayed Reimbursement of Advances    
    Principal (WODRA) from Principal Beginning UC / (OC) (0.77)
Beginning Cumulative Advances 0.00 0.00 UC / (OC) Change 0.00
Current Period Advances 0.00 0.00 Ending UC / (OC) (0.77)
Ending Cumulative Advances 0.00 0.00 Net WAC Rate 4.45%
        UC / (OC) Interest 0.00
(1) Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.      
(2) Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.      
** A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.     Page 8 of 28

 

 

                             
        Current Mortgage Loan and Property Stratification        
 
 
 
      Scheduled Balance           Debt Service Coverage Ratio¹      
  Scheduled # Of Scheduled % Of     Weighted Avg Debt Service Coverage # Of Scheduled % Of     Weighted Avg
          WAM² WAC           WAM² WAC  
  Balance Loans Balance Agg. Bal.     DSCR¹ Ratio Loans Balance Agg. Bal.     DSCR¹
  9,999,999 or less 12 78,300,115.76 6.99% 106 4.9017 2.053379 1.49 or less 15 442,246,076.03 39.46% 111 4.8546 1.132066
10,000,000 to 19,999,999 14 191,168,241.77 17.06% 95 4.6448 2.126327 1.50 to 1.99 8 193,983,656.57 17.31% 107 4.7155 1.783399
20,000,000 to 29,999,999 2 52,335,351.74 4.67% 111 4.5248 3.125441 2.00 to 2.49 10 200,826,770.55 17.92% 109 4.9975 2.337716
30,000,000 to 39,999,999 5 178,974,987.76 15.97% 102 3.8589 2.378791 2.50 to 2.99 2 112,950,000.00 10.08% 108 2.7866 2.809482
40,000,000 to 49,999,999 5 213,000,000.00 19.00% 111 4.6163 1.825729 3.00 or greater 9 170,772,193.88 15.24% 89 3.6368 3.353056
50,000,000 to 59,999,999 2 100,000,000.00 8.92% 112 5.2675 1.748563 Totals 44 1,120,778,697.03 100.00% 106 4.4622 1.968290
  60,000,000 or greater 4 307,000,000.00 27.39% 110 4.2081 1.582085              
  Totals 44 1,120,778,697.03 100.00% 106 4.4622 1.968290              
(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.                
(4) Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.                    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 9 of 28

 

 

                           
      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
Alabama 4 14,010,843.55 1.25% 109 4.8318 1.921853 Pennsylvania 2 13,031,647.45 1.16% 111 4.6755 1.823432
Arizona 3 27,592,373.31 2.46% 111 4.9046 1.657751 South Carolina 2 13,336,542.94 1.19% 110 4.3067 1.959218
Arkansas 1 6,595,554.38 0.59% 110 3.9000 1.450000 Tennessee 3 11,032,069.10 0.98% 110 3.9059 2.278692
California 4 267,190,000.00 23.84% 110 4.1692 2.407393 Texas 8 27,567,136.29 2.46% 97 5.1078 1.611717
Colorado 2 62,100,000.00 5.54% 111 5.1977 1.278261 Virginia 3 10,724,426.31 0.96% 110 3.8962 2.097323
Delaware 1 222,136.67 0.02% 112 4.5800 1.440000 Washington 1 29,685,351.74 2.65% 111 4.9100 2.420000
Florida 1 2,520,000.00 0.22% 111 4.9900 1.800000 Washington, DC 1 46,800,000.00 4.18% 111 4.6000 1.871049
Georgia 2 10,408,541.03 0.93% 112 5.1800 1.400000 West Virginia 1 989,027.91 0.09% 112 4.5800 1.440000
Illinois 13 53,871,495.96 4.81% 110 4.0038 1.728131 Wisconsin 8 25,648,519.04 2.29% 100 4.5628 1.716027
Indiana 8 31,420,610.16 2.80% 108 3.9701 3.651422 Totals 127 1,120,778,697.03 100.00% 106 4.4622 1.968290
Iowa 2 10,976,067.85 0.98% 110 3.8961 1.546510              
                  Property Type³      
Kansas 1 3,447,118.95 0.31% 110 3.8647 2.330000              
Kentucky 1 530,895.09 0.05% 112 4.5800 1.440000   # Of Scheduled % Of     Weighted Avg
              Property Type       WAM² WAC  
Louisiana 6 15,904,138.60 1.42% 112 4.5800 1.440000   Properties Balance Agg. Bal.     DSCR¹
Maine 1 420,404.23 0.04% 112 4.5800 1.440000 Industrial 40 185,293,987.77 16.53% 106 4.0581 1.930156
Maryland 3 30,630,969.04 2.73% 111 5.1611 2.056705 Lodging 8 86,858,243.04 7.75% 107 5.0146 2.701758
Michigan 18 59,007,691.94 5.26% 74 3.8301 3.190362 Mixed Use 3 102,667,600.00 9.16% 111 5.3822 2.362145
Minnesota 3 17,970,025.69 1.60% 101 3.8582 1.975212 Multi-Family 6 26,249,935.01 2.34% 112 5.3353 1.347318
Mississippi 1 14,160,000.00 1.26% 51 5.4000 1.840000 Office 18 532,881,160.00 47.55% 104 4.2185 1.830864
Nevada 2 15,754,214.56 1.41% 111 4.4535 1.392537 Other 5 11,100,240.00 0.99% 72 3.7780 3.300000
New Hampshire 1 7,633,958.40 0.68% 110 3.8647 2.330000 Retail 43 167,077,531.24 14.91% 111 4.7158 1.671254
New Jersey 6 150,638,064.73 13.44% 106 4.9081 1.113155 Self Storage 4 8,650,000.00 0.77% 111 4.9900 1.800000
New York 7 117,019,000.01 10.44% 110 4.3840 1.619315 Totals 127 1,120,778,697.03 100.00% 106 4.4622 1.968290
North Carolina 1 1,171,173.08 0.10% 71 3.7330 3.250000              
Ohio 6 20,768,699.05 1.85% 110 3.9218 1.713241              
 
Note: Please refer to footnotes on the next page of the report.                      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 10 of 28

 

 

                             
        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
  3.9999 or less 14 404,218,987.76 36.07% 100 3.4499 2.607940 12 months or less 40 1,078,053,697.03 96.19% 108 4.5053 1.916128
  4.0000 to 4.9999 12 317,664,286.74 28.34% 111 4.6486 1.753585 13 months or greater 4 42,725,000.00 3.81% 74 3.3743 3.284476
  5.000 or greater 18 398,895,422.53 35.59% 109 5.3395 1.491086 Totals 44 1,120,778,697.03 100.00% 106 4.4622 1.968290
  Totals 44 1,120,778,697.03 100.00% 106 4.4622 1.968290              
(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.                
(4) Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.                    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 11 of 28

 

 

                             
        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
  78 months or less 6 105,328,247.70 9.40% 65 3.9986 3.063046 Interest Only 33 988,707,922.76 88.22% 106 4.3757 1.923910
79 months to 114 months 38 1,015,450,449.33 90.60% 111 4.5103 1.854736 358 or Less 11 132,070,774.27 11.78% 109 5.1097 2.300531
  115 months or greater 0 0.00 0.00% 0 0.0000 0.000000 359 or Greater 0 0.00 0.00% 0 0.0000 0.000000
  Totals 44 1,120,778,697.03 100.00% 106 4.4622 1.968290 Totals 44 1,120,778,697.03 100.00% 106 4.4622 1.968290
(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.                
(4) Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.                    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 12 of 28

 

 

                         
        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 20 374,985,427.12 33.46% 103 4.8114 2.421137       None  
  12 months or less 24 745,793,269.91 66.54% 108 4.2866 1.740598          
  13 months to 24 months 0 0.00 0.00% 0 0.0000 0.000000          
  25 months or greater 0 0.00 0.00% 0 0.0000 0.000000          
  Totals 44 1,120,778,697.03 100.00% 106 4.4622 1.968290          
(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.            
(4) Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 13 of 28

 

 

                                 
          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 10237508 OF Los Angeles CA Actual/360 2.776% 265,339.33 0.00 0.00 01/06/32 01/06/35 01/06/32 111,000,000.00 111,000,000.00 01/06/23  
2A 10236720 MU Los Angeles CA Actual/360 5.425% 233,576.39 0.00 0.00 N/A 05/06/32 -- 50,000,000.00 50,000,000.00 01/06/23  
2B 10236721       Actual/360 5.425% 186,861.11 0.00 0.00 N/A 05/06/32 -- 40,000,000.00 40,000,000.00 01/06/23  
2C 10236726       Actual/360 5.425% 46,715.28 0.00 0.00 N/A 05/06/32 -- 10,000,000.00 10,000,000.00 01/06/23  
3A 10237509 IN Various Various Actual/360 3.865% 122,560.49 0.00 0.00 N/A 03/06/32 -- 36,828,193.88 36,828,193.88 01/06/23  
3B 10237510       Actual/360 3.865% 122,560.49 0.00 0.00 N/A 03/06/32 -- 36,828,193.88 36,828,193.88 01/06/23  
4 10237511 OF Bronx NY Actual/360 4.660% 284,907.22 0.00 0.00 N/A 04/06/32 -- 71,000,000.00 71,000,000.00 01/06/23  
5A 10235790 IN Various Various Actual/360 3.900% 121,969.97 0.00 0.00 N/A 03/06/32 -- 36,318,600.00 36,318,600.00 01/06/23  
5B 10235791       Actual/360 3.900% 100,750.00 0.00 0.00 N/A 03/06/32 -- 30,000,000.00 30,000,000.00 01/06/23  
6 10237512 OF Morris Plains NJ Actual/360 5.240% 293,294.44 0.00 0.00 N/A 05/06/32 -- 65,000,000.00 65,000,000.00 01/06/23  
7 10237513 OF Denver CO Actual/360 5.205% 268,925.00 0.00 0.00 N/A 04/01/32 -- 60,000,000.00 60,000,000.00 01/06/23  
8A 10237514 Various Detroit MI Actual/360 3.778% 48,799.17 0.00 0.00 N/A 01/01/29 -- 15,000,000.00 15,000,000.00 01/01/23  
8B 10237515       Actual/360 3.778% 126,877.83 0.00 0.00 N/A 01/01/29 -- 39,000,000.00 39,000,000.00 01/01/23  
9 10237516 OF Holmdel NJ Actual/360 5.110% 220,013.89 0.00 0.00 N/A 05/06/32 -- 50,000,000.00 50,000,000.00 01/06/23  
10 10237527 OF WA DC Actual/360 4.600% 185,380.00 0.00 0.00 N/A 04/06/32 -- 46,800,000.00 46,800,000.00 01/06/23  
11 10237529 RT Vacaville CA Actual/360 4.740% 188,573.00 0.00 0.00 N/A 05/06/32 -- 46,200,000.00 46,200,000.00 01/06/23  
12 10237531 RT Various Various Actual/360 4.580% 157,755.56 0.00 0.00 N/A 05/01/32 -- 40,000,000.00 40,000,000.00 01/01/23  
13 10237534 OF Chicago IL Actual/360 3.720% 128,133.33 0.00 0.00 N/A 02/06/32 -- 40,000,000.00 40,000,000.00 01/06/23  
14 10237535 LO Seattle WA Actual/360 4.910% 125,654.00 33,746.41 0.00 N/A 04/06/32 -- 29,719,098.15 29,685,351.74 01/06/23  
15 10235838 LO Various IN Actual/360 4.020% 78,406.75 0.00 0.00 N/A 05/06/32 -- 22,650,000.00 22,650,000.00 01/06/23  
16 10237536 IN Various Various Actual/360 3.733% 58,584.77 0.00 0.00 N/A 12/06/28 -- 18,225,000.00 18,225,000.00 01/06/23  
17 10237537 IN Various Various Actual/360 4.964% 75,206.53 0.00 0.00 N/A 04/06/32 -- 17,594,000.00 17,594,000.00 01/06/23  
18 10237538 MF Various NY Actual/360 5.450% 82,128.47 0.00 0.00 N/A 05/06/32 -- 17,500,000.00 17,500,000.00 01/06/23  
19A 10237539 OF NY NY Actual/360 2.792% 25,243.97 0.00 0.00 N/A 01/09/32 -- 10,500,000.00 10,500,000.00 01/09/23  
19B 10237540       Actual/360 2.792% 14,470.81 0.00 0.00 N/A 01/09/32 -- 6,019,000.00 6,019,000.00 01/09/23  
20 10237541 LO Aberdeen MD Actual/360 6.081% 83,171.36 13,591.53 0.00 N/A 04/01/32 -- 15,883,257.90 15,869,666.37 01/06/23  
21 10237542 OF Jackson MS Actual/360 5.400% 65,844.00 0.00 0.00 N/A 04/06/27 -- 14,160,000.00 14,160,000.00 01/06/23  
22 10237543 RT Carson City NV Actual/360 4.543% 53,496.98 0.00 0.00 N/A 04/06/32 -- 13,675,000.00 13,675,000.00 01/06/23  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                     Page 14 of 28

 

 

                                 
          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  
23 10237544 RT Robbinsville NJ Actual/360 5.256% 59,742.23 13,750.30 0.00 N/A 05/01/32 -- 13,199,784.67 13,186,034.37 01/01/23  
24 10237545 RT Peoria AZ Actual/360 5.530% 59,524.31 0.00 0.00 N/A 05/06/32 -- 12,500,000.00 12,500,000.00 01/01/23  
25 10237546 OF Plainsboro NJ Actual/360 2.838% 30,547.92 0.00 0.00 11/06/26 04/06/31 -- 12,500,000.00 12,500,000.00 01/06/23  
26A 10235762 RT NY NY Actual/360 3.388% 29,320.32 0.00 0.00 N/A 12/06/31 -- 10,050,000.00 10,050,000.00 01/01/23  
26B 10235763       Actual/360 3.388% 5,689.02 0.00 0.00 N/A 12/06/31 -- 1,950,000.00 1,950,000.00 01/01/23  
27 10237547 RT Augusta GA Actual/360 5.180% 46,477.16 11,049.82 0.00 N/A 05/06/32 -- 10,419,590.85 10,408,541.03 01/06/23  
28 10237548 RT Carson CA Actual/360 4.440% 38,195.10 0.00 0.00 N/A 04/06/32 -- 9,990,000.00 9,990,000.00 01/06/23  
29 10237549 IN Houston TX Actual/360 5.607% 45,868.38 0.00 0.00 N/A 05/01/32 -- 9,500,000.00 9,500,000.00 01/01/23  
30 10237550 RT Mobile AL Actual/360 5.070% 39,850.83 9,931.09 0.00 N/A 05/06/32 -- 9,127,886.92 9,117,955.83 01/06/23  
31 10237551 SS Various Various Actual/360 4.990% 37,168.57 0.00 0.00 N/A 04/06/32 -- 8,650,000.00 8,650,000.00 01/06/23  
32 10237552 LO Phoenix AZ Actual/360 5.030% 28,154.03 0.00 0.00 N/A 05/06/32 -- 6,500,000.00 6,500,000.00 01/06/23  
33 10237553 LO Gainesville TX Actual/360 5.770% 32,043.66 5,971.20 0.00 N/A 04/06/27 -- 6,449,218.90 6,443,247.70 01/06/23  
34 10237554 LO Uniontown PA Actual/360 5.670% 27,905.27 5,387.45 0.00 N/A 05/06/32 -- 5,715,364.68 5,709,977.23 01/06/23  
35 10237555 MF Simpsonville SC Actual/360 4.890% 24,212.02 0.00 0.00 N/A 04/06/32 -- 5,749,935.00 5,749,935.00 01/06/23  
36 10237556 OF Baltimore MD Actual/360 4.665% 22,776.86 0.00 0.00 N/A 04/06/32 -- 5,670,000.00 5,670,000.00 01/06/23  
37 10237557 MF Carbondale IL Actual/360 5.520% 14,260.00 0.00 0.00 N/A 05/06/32 -- 3,000,000.00 3,000,000.00 01/06/23  
Totals             4,306,935.82 93,427.80 0.00       1,120,872,124.83 1,120,778,697.03    
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 28

 

 

                           
          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 24,749,186.32 01/01/22 06/30/22 -- 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    
2C 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
3A 0.00 33,207,176.00 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
3B 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
4 0.00 2,837,289.12 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
5A 0.00 6,495,793.99 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
5B 0.00 6,495,793.99 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
6 0.00 1,327,965.88 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
7 0.00 3,232,547.00 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
8A 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
8B 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
9 0.00 14,090,638.19 10/01/21 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
10 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
11 0.00 3,660,708.03 04/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
12 0.00 5,298,321.90 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
13 0.00 4,785,982.00 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
14 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
15 0.00 4,170,622.38 10/01/21 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
16 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
17 0.00 787,019.76 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
18 0.00 968,728.59 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
19A 0.00 69,865,653.57 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
19B 0.00 69,865,653.57 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
20 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
21 0.00 1,132,456.00 01/01/22 09/30/22 -- 0.00 0.00 76,464.00 76,464.00 0.00 0.00    
22 0.00 672,089.51 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 16 of 28

 

 

                           
          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  
23 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
24 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
25 0.00 16,503,774.00 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
26A 0.00 2,057,083.70 01/01/22 06/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
26B 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
27 0.00 759,248.29 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
28 0.00 751,177.00 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
29 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
30 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
31 0.00 403,411.75 04/01/22 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    
33 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
34 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
35 0.00 319,831.40 01/01/22 09/30/22 -- 0.00 0.00 0.00 0.00 0.00 0.00    
36 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
37 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
Totals 0.00 274,438,151.94       0.00 0.00 76,464.00 76,464.00 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 17 of 28

 

 

           
      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 18 of 28

 

 

                                           
                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                                          
01/18/23 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.462174% 4.445157% 106
12/16/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.462242% 4.445225% 107
11/18/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.462321% 4.445302% 108
10/17/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.462388% 4.445369% 109
09/16/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.462466% 4.445446% 110
08/17/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.462532% 4.445513% 111
07/15/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.462599% 4.445578% 112
06/17/22 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.462675% 4.446057% 113
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.                          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                           Page 19 of 28

 

 

                               
              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 20 of 28

 

 

                 
        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 0 0   0   0  
37 - 48 Months 0 0   0   0  
49 - 60 Months 20,603,248 20,603,248   0   0  
> 60 Months   1,100,175,449 1,100,175,449   0   0  
 
 
 
 
Historical Delinquency Information            
 
  Total Current 30-59 Days 60-89 Days 90+ Days   REO/Foreclosure  
 
Jan-23 1,120,778,697 1,120,778,697 0   0 0 0  
Dec-22 1,120,872,125 1,120,872,125 0   0 0 0  
Nov-22 1,120,978,466 1,120,978,466 0   0 0 0  
Oct-22 1,121,070,989 1,121,070,989 0   0 0 0  
Sep-22 1,121,176,458 1,121,176,458 0   0 0 0  
Aug-22 1,121,268,085 1,121,268,085 0   0 0 0  
Jul-22 1,121,359,296 1,121,359,296 0   0 0 0  
Jun-22 1,121,463,502 1,121,463,502 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 21 of 28

 

 

                     
      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 22 of 28

 

 

                 
          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 23 of 28

 

 

                 
        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 24 of 28

 

 

                       
      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 25 of 28

 

 

                     
      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 26 of 28

 

 

                         
        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 27 of 28

 

 

     
  Supplemental Notes  
  None  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 28 of 28