Distribution Date: 11/18/25 Benchmark 2018-B1 Mortgage Trust
Determination Date: 11/12/25  
Next Distribution Date: 12/17/25  
Record Date: 10/31/25 Commercial Mortgage Pass-Through Certificates
    Series 2018-B1
Revision: October 2025 - April 2026  
The servicer revised ARA values and dates for loan 27, for a period spanning from October 2025 to April 2026

 

           
Table of Contents     Contacts    
Section Pages Role Party and Contact Information    
Certificate Distribution Detail 2 Depositor Deutsche Mortgage & Asset Receiving Corporation    
Certificate Factor Detail 3   Lainie Kaye   cmbs.requests@db.com
Certificate Interest Reconciliation Detail 4   1 Columbus Circle | New York, NY 10019 | United States    
    Master Servicer Trimont LLC    
Exchangeable Certificate Detail 5-6        
      Attention: CMBS Servicing   commercial.servicing@trimont.com
Exchangeable Certificate Factor Detail 7        
      One South, 101 South Tryon Street, Suite 1400 | Charlotte, NC 28280 | United States  
Additional Information 8 Special Servicer LNR Partners,LLC    
Bond / Collateral Reconciliation - Cash Flows 9   Heather Bennett and Arne Shulkin   hbennett@starwood.com; ashulkin@lnrpartners.com;
Bond / Collateral Reconciliation - Balances 10       lnr.cmbs.notices@lnrproperty.com
      2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States  
Current Mortgage Loan and Property Stratification 11-15        
    Operating Advisor & Asset Park Bridge Lender Services LLC    
Mortgage Loan Detail (Part 1) 16-17 Representations Reviewer      
Mortgage Loan Detail (Part 2) 18-19   David Rodgers (212) 230-9090  
Principal Prepayment Detail 20   600 Third Avenue, 40th Floor | New York, NY 10016 | United States    
    Certificate Administrator Computershare Trust Company, N.A. as agent for Wells Fargo    
Historical Detail 21   Bank, N.A.    
Delinquency Loan Detail 22   Corporate Trust Services (CMBS)   cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail 23       trustadministrationgroup@computershare.com
      9062 Old Annapolis Road | Columbia, MD 21045 | United States    
Specially Serviced Loan Detail - Part 1 24 Trustee Wilmington Trust, National Association    
Specially Serviced Loan Detail - Part 2 25-26   Attention: CMBS Trustee (302) 636-4140 CMBSTrustee@wilmingtontrust.com
Modified Loan Detail 27   1100 North Market Street | Wilmington, DE 19890 | United States    
Historical Liquidated Loan Detail 28 Rating Agency Standard & Poor's Ratings Services    
Historical Bond / Collateral Loss Reconciliation Detail 29     (416) 202-6001  
Interest Shortfall Detail - Collateral Level 30   130 King Street West, Suite 2750 | Toronto, ON M5X 1E5 | Canada    
Supplemental Notes 31 Rating Agency Kroll Bond Rating Agency, Inc.    
      general (212) 702-0707  
      805 Third Avenue | New York, NY 10022 | United States    
    Rating Agency Fitch Ratings, Inc.    

 

(212) 908-0500 33 Whitehall Street | New York, NY 10004 | United States Controlling Class Eightfold Real Estate Capital, L.P.

Representative

-

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

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

   
© 2021 Computershare. All rights reserved. Confidential. Page 1 of 31

 


                         
        Certificate Distribution Detail          
 
                      Current Original
    Pass-Through     Principal Interest Prepayment       Credit Credit
Class CUSIP Rate (2) Original Balance Beginning Balance Distribution Distribution Penalties Realized Losses Total Distribution Ending Balance Support¹ Support¹
 
A-1 08162PAS0 2.560000% 18,703,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-2 08162PAT8 3.571000% 157,629,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-3 08162PAU5 3.355000% 49,272,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-SB 08162PAV3 3.602000% 40,449,000.00 17,339,790.18 918,431.28 52,048.27 0.00 0.00 970,479.55 16,421,358.90 42.62% 30.00%
A-4 08162PAW1 3.402000% 135,000,000.00 51,220,919.86 0.00 145,211.31 0.00 0.00 145,211.31 51,220,919.86 42.62% 30.00%
A-5 08162PAX9 3.666000% 387,112,000.00 387,112,000.00 0.00 1,182,627.16 0.00 0.00 1,182,627.16 387,112,000.00 42.62% 30.00%
A-M 08162PAZ4 3.878000% 97,114,000.00 97,114,000.00 0.00 313,840.08 0.00 0.00 313,840.08 97,114,000.00 30.37% 21.38%
B 08162PBA8 4.059000% 47,853,000.00 47,853,000.00 0.00 161,862.77 0.00 0.00 161,862.77 47,853,000.00 24.33% 17.13%
C 08162PBB6 4.342021% 52,075,000.00 52,075,000.00 0.00 188,425.62 0.00 0.00 188,425.62 52,075,000.00 17.76% 12.50%
D 08162PAG6 2.750000% 60,520,000.00 60,520,000.00 0.00 138,691.67 0.00 0.00 138,691.67 60,520,000.00 10.12% 7.13%
E 08162PAJ0 3.000000% 25,334,000.00 25,334,000.00 0.00 63,335.00 0.00 0.00 63,335.00 25,334,000.00 6.93% 4.88%
F-RR* 08162PAM3 4.342021% 14,074,000.00 14,074,000.00 0.00 50,924.67 0.00 0.00 50,924.67 14,074,000.00 5.15% 3.63%
G-RR 08162PAP6 4.342021% 40,816,346.00 40,816,159.56 0.00 31,741.20 0.00 0.00 31,741.20 40,816,159.56 0.00% 0.00%
S 08162PBC4 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
R 08162PAR2 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
VRR Interest N/A 4.342021% 40,426,661.73 28,488,702.86 32,975.77 98,919.15 0.00 0.00 131,894.92 28,455,727.09 0.00% 0.00%
Regular SubTotal   1,166,378,007.73 821,947,572.46 951,407.05 2,427,626.90 0.00 0.00 3,379,033.95 820,996,165.41    
 
 
X-A 08162PAY7 0.665246% 885,279,000.00 552,786,710.04 0.00 306,449.46 0.00 0.00 306,449.46 551,868,278.76    
X-B 08162PAA9 0.283021% 47,853,000.00 47,853,000.00 0.00 11,286.17 0.00 0.00 11,286.17 47,853,000.00    
X-D 08162PAC5 1.592021% 60,520,000.00 60,520,000.00 0.00 80,290.93 0.00 0.00 80,290.93 60,520,000.00    
X-E 08162PAE1 1.342021% 25,334,000.00 25,334,000.00 0.00 28,332.30 0.00 0.00 28,332.30 25,334,000.00    
Notional SubTotal   1,018,986,000.00 686,493,710.04 0.00 426,358.86 0.00 0.00 426,358.86 685,575,278.76    
 
Deal Distribution Total       951,407.05 2,853,985.76 0.00 0.00 3,805,392.81      
 
* Denotes the Controlling Class (if required)                    
(1) Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
  dividing the result by (A).                      
(2) Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
  the underlying index (if and as applicable), and any other matters provided in the governing documents.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 2 of 31

 


                     
        Certificate Factor Detail      
            Cumulative        
          Interest Shortfalls Interest        
Class CUSIP Beginning Balance Principal Distribution Interest Distribution / (Paybacks) Shortfalls Prepayment Penalties Losses Total Distribution Ending Balance
Regular Certificates                  
A-1 08162PAS0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2 08162PAT8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3 08162PAU5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-SB 08162PAV3 428.68279018 22.70590818 1.28676284 0.00000000 0.00000000 0.00000000 0.00000000 23.99267102 405.97688200
A-4 08162PAW1 379.41422119 0.00000000 1.07563933 0.00000000 0.00000000 0.00000000 0.00000000 1.07563933 379.41422119
A-5 08162PAX9 1,000.00000000 0.00000000 3.05500000 0.00000000 0.00000000 0.00000000 0.00000000 3.05500000 1,000.00000000
A-M 08162PAZ4 1,000.00000000 0.00000000 3.23166670 0.00000000 0.00000000 0.00000000 0.00000000 3.23166670 1,000.00000000
B 08162PBA8 1,000.00000000 0.00000000 3.38249995 0.00000000 0.00000000 0.00000000 0.00000000 3.38249995 1,000.00000000
C 08162PBB6 1,000.00000000 0.00000000 3.61835084 0.00000000 0.00000000 0.00000000 0.00000000 3.61835084 1,000.00000000
D 08162PAG6 1,000.00000000 0.00000000 2.29166672 0.00000000 0.00000000 0.00000000 0.00000000 2.29166672 1,000.00000000
E 08162PAJ0 1,000.00000000 0.00000000 2.50000000 0.00000000 0.00000000 0.00000000 0.00000000 2.50000000 1,000.00000000
F-RR 08162PAM3 1,000.00000000 0.00000000 3.61835086 0.00000000 0.00000000 0.00000000 0.00000000 3.61835086 1,000.00000000
G-RR 08162PAP6 999.99543222 0.00000000 0.77765903 2.84067515 68.40872233 0.00000000 0.00000000 0.77765903 999.99543222
S 08162PBC4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 08162PAR2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
VRR Interest N/A 704.70084941 0.81569362 2.44687901 0.10297610 2.47985354 0.00000000 0.00000000 3.26257263 703.88515579
 
Notional Certificates                  
X-A 08162PAY7 624.42090012 0.00000000 0.34616145 0.00000000 0.00000000 0.00000000 0.00000000 0.34616145 623.38345173
X-B 08162PAA9 1,000.00000000 0.00000000 0.23585083 0.00000000 0.00000000 0.00000000 0.00000000 0.23585083 1,000.00000000
X-D 08162PAC5 1,000.00000000 0.00000000 1.32668424 0.00000000 0.00000000 0.00000000 0.00000000 1.32668424 1,000.00000000
X-E 08162PAE1 1,000.00000000 0.00000000 1.11835083 0.00000000 0.00000000 0.00000000 0.00000000 1.11835083 1,000.00000000
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 3 of 31

 


                         
        Certificate Interest Reconciliation Detail        
 
                  Additional      
        Accrued Net Aggregate Distributable Interest   Interest      
    Accrual Prior Interest Certificate Prepayment Certificate Shortfalls / Payback of Prior Distribution Interest Cumulative  
Class Accrual Period Days Shortfalls Interest Interest Shortfall Interest (Paybacks) Realized Losses Amount Distribution Interest Shortfalls  
A-1 N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
A-2 N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
A-3 N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
A-SB 10/01/25 - 10/30/25 30 0.00 52,048.27 0.00 52,048.27 0.00 0.00 0.00 52,048.27 0.00  
A-4 10/01/25 - 10/30/25 30 0.00 145,211.31 0.00 145,211.31 0.00 0.00 0.00 145,211.31 0.00  
A-5 10/01/25 - 10/30/25 30 0.00 1,182,627.16 0.00 1,182,627.16 0.00 0.00 0.00 1,182,627.16 0.00  
X-A 10/01/25 - 10/30/25 30 0.00 306,449.46 0.00 306,449.46 0.00 0.00 0.00 306,449.46 0.00  
X-B 10/01/25 - 10/30/25 30 0.00 11,286.17 0.00 11,286.17 0.00 0.00 0.00 11,286.17 0.00  
X-D 10/01/25 - 10/30/25 30 0.00 80,290.93 0.00 80,290.93 0.00 0.00 0.00 80,290.93 0.00  
X-E 10/01/25 - 10/30/25 30 0.00 28,332.30 0.00 28,332.30 0.00 0.00 0.00 28,332.30 0.00  
A-M 10/01/25 - 10/30/25 30 0.00 313,840.08 0.00 313,840.08 0.00 0.00 0.00 313,840.08 0.00  
B 10/01/25 - 10/30/25 30 0.00 161,862.77 0.00 161,862.77 0.00 0.00 0.00 161,862.77 0.00  
C 10/01/25 - 10/30/25 30 0.00 188,425.62 0.00 188,425.62 0.00 0.00 0.00 188,425.62 0.00  
D 10/01/25 - 10/30/25 30 0.00 138,691.67 0.00 138,691.67 0.00 0.00 0.00 138,691.67 0.00  
E 10/01/25 - 10/30/25 30 0.00 63,335.00 0.00 63,335.00 0.00 0.00 0.00 63,335.00 0.00  
F-RR 10/01/25 - 10/30/25 30 0.00 50,924.67 0.00 50,924.67 0.00 0.00 0.00 50,924.67 0.00  
G-RR 10/01/25 - 10/30/25 30 2,676,248.10 147,687.19 0.00 147,687.19 115,945.98 0.00 0.00 31,741.20 2,792,194.08  
VRR Interest 10/01/25 - 10/30/25 30 96,089.22 103,082.12 0.00 103,082.12 4,162.98 0.00 0.00 98,919.15 100,252.20  
Totals     2,772,337.32 2,974,094.72 0.00 2,974,094.72 120,108.96 0.00 0.00 2,853,985.76 2,892,446.28  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 4 of 31

 


                       
        Exchangeable Certificate Detail          
    Pass-Through Maximum Initial       Prepayment        
Class CUSIP Rate Balance Beginning Balance Principal Distribution Interest Distribution Penalties   Losses Total Distribution Ending Balance
Regular Interest                      
V1-A1 (Cert) 08162PBE0 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A1 (EC) N/A N/A 671,520.89 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A2 (Cert) 08162PBF7 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A2 (EC) N/A N/A 5,659,582.26 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A3 (Cert) 08162PBG5 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A3 (EC) N/A N/A 1,769,083.97 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-ASB (Cert) 08162PBH3 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-ASB (EC) N/A 4.342021% 1,452,299.02 622,575.60 32,975.77 2,252.70   0.00 0.00 35,228.47 589,599.83
V1-A4 (Cert) 08162PBJ9 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A4 (EC) N/A 4.342021% 4,847,100.50 1,839,058.86 0.00 6,654.36   0.00 0.00 6,654.36 1,839,058.86
V1-A5 (Cert) 08162PBK6 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A5 (EC) N/A 4.342021% 13,899,042.74 13,899,042.74 0.00 50,291.61   0.00 0.00 50,291.61 13,899,042.74
V1-AM (Cert) 08162PBL4 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-AM (EC) N/A 4.342021% 3,486,824.58 3,486,824.58 0.00 12,616.55   0.00 0.00 12,616.55 3,486,824.58
V1-B (Cert) 08162PBM2 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-B (EC) N/A 4.342021% 1,718,135.56 1,718,135.56 0.00 6,216.82   0.00 0.00 6,216.82 1,718,135.56
V1-C (Cert) 08162PBN0 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-C (EC) N/A 4.342021% 1,869,724.14 1,869,724.14 0.00 6,765.32   0.00 0.00 6,765.32 1,869,724.14
V1-D (Cert) 08162PBP5 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-D (EC) N/A 4.342021% 2,172,937.20 2,172,937.20 0.00 7,862.45   0.00 0.00 7,862.45 2,172,937.20
V1-E (Cert) 08162PBQ3 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-E (EC) N/A 4.342021% 909,603.29 909,603.29 0.00 3,291.26   0.00 0.00 3,291.26 909,603.29
V1-F (Cert) 08162PBR1 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-F (EC) N/A 4.342021% 505,319.20 505,319.20 0.00 1,828.42   0.00 0.00 1,828.42 505,319.20
V1-G (Cert) 08162PBS9 N/A 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-G (EC) N/A 4.342021% 1,465,488.38 1,465,481.69 0.00 1,139.65   0.00 0.00 1,139.65 1,465,481.69
Regular Interest Total     40,426,661.73 28,488,702.86 32,975.77 98,919.14   0.00 0.00 131,894.91 28,455,727.09
                  Exchangeable Certificate Detail continued to next page
Exchangeable Certificate Details                    
V1-A1 08162PBE0 N/A 671,520.89 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A2 08162PBF7 N/A 5,659,582.26 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A3 08162PBG5 N/A 1,769,083.97 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-ASB 08162PBH3 N/A 1,452,299.02 0.00 0.00 0.00   0.00 0.00 0.00 0.00
V1-A4 08162PBJ9 N/A 4,847,100.50 0.00 0.00 0.00   0.00 0.00 0.00 0.00
© 2021 Computershare. All rights reserved. Confidential.               Page 5 of 31

 


                         
        Exchangeable Certificate Detail            
    Pass-Through Maximum Initial       Prepayment          
Class CUSIP Rate Balance Beginning Balance Principal Distribution Interest Distribution Penalties   Losses   Total Distribution Ending Balance
Exchangeable Certificate Details                      
V1-A5 08162PBK6 N/A 13,899,042.74 0.00 0.00 0.00   0.00   0.00 0.00 0.00
V1-AM 08162PBL4 N/A 3,486,824.58 0.00 0.00 0.00   0.00   0.00 0.00 0.00
V1-B 08162PBM2 N/A 1,718,135.56 0.00 0.00 0.00   0.00   0.00 0.00 0.00
V1-C 08162PBN0 N/A 1,869,724.14 0.00 0.00 0.00   0.00   0.00 0.00 0.00
V1-D 08162PBP5 N/A 2,172,937.20 0.00 0.00 0.00   0.00   0.00 0.00 0.00
V1-E 08162PBQ3 N/A 909,603.29 0.00 0.00 0.00   0.00   0.00 0.00 0.00
V1-F 08162PBR1 N/A 505,319.20 0.00 0.00 0.00   0.00   0.00 0.00 0.00
V1-G 08162PBS9 N/A 1,465,488.38 0.00 0.00 0.00   0.00   0.00 0.00 0.00
V2 08162PBD2 4.342021% 40,426,661.73 28,488,702.86 32,975.77 98,919.15   0.00   0.00 131,894.92 28,455,727.09
Exchangeable Certificates Total   80,853,323.46 28,488,702.86 32,975.77 98,919.15   0.00   0.00 131,894.92 28,455,727.09
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 6 of 31

 


                     
      Exchangeable Certificate Factor Detail      
            Cumulative        
          Interest Shortfalls Interest        
Class CUSIP Beginning Balance Principal Distribution Interest Distribution / (Paybacks) Shortfalls Prepayment Penalties Losses Total Distribution Ending Balance
Regular Certificates                  
V1-A1 08162PBE0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-A2 08162PBF7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-A3 08162PBG5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-ASB 08162PBH3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-A4 08162PBJ9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-A5 08162PBK6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-AM 08162PBL4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-B 08162PBM2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-C 08162PBN0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-D 08162PBP5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-E 08162PBQ3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-F 08162PBR1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V1-G 08162PBS9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V2 08162PBD2 704.70084941 0.81569362 2.44687901 0.10297610 2.47985354 0.00000000 0.00000000 3.26257263 703.88515579
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 7 of 31

 


     
  Additional Information  
Total Available Distribution Amount (1) 3,805,392.81  
(1) The Available Distribution Amount includes any Prepayment Premiums.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 8 of 31

 


       
Bond / Collateral Reconciliation - Cash Flows  
 
Total Funds Collected   Total Funds Distributed  
Interest   Fees  
Interest Paid or Advanced 2,985,899.42 Master Servicing Fee 5,826.68
Interest Reductions due to Nonrecoverability Determination 0.00 Certificate Administrator Fee 3,956.73
Interest Adjustments 0.00 Trustee Fee 290.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 353.89
ARD Interest 0.00 Operating Advisor Fee 1,377.39
Net Prepayment Interest Excess / (Shortfall) 0.00 Asset Representations Reviewer Fee 0.00
Extension Interest 0.00    
Interest Reserve Withdrawal 0.00    
Total Interest Collected 2,985,899.42 Total Fees 11,804.69
 
Principal   Expenses/Reimbursements  
Scheduled Principal 671,678.05 Reimbursement for Interest on Advances 0.00
Unscheduled Principal Collections   ASER Amount 81,029.17
Principal Prepayments 0.00 Special Servicing Fees (Monthly) 29,599.79
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 279,729.00 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 9,480.00
Total Principal Collected 951,407.05 Total Expenses/Reimbursements 120,108.96
 
    Interest Reserve Deposit 0.00
 
Other   Payments to Certificateholders and Others  
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 2,853,985.76
Gain on Sale / Excess Liquidation Proceeds 0.00 Principal Distribution 951,407.05
Borrower Option Extension Fees 0.00 Prepayment Penalties / Yield Maintenance 0.00
    Borrower Option Extension Fees 0.00
Total Other Collected 0.00 Total Payments to Certificateholders and Others 3,805,392.81
Total Funds Collected 3,937,306.47 Total Funds Distributed 3,937,306.46
 
 
© 2021 Computershare. All rights reserved. Confidential.     Page 9 of 31

 


           
    Bond / Collateral Reconciliation - Balances  
 
    Collateral Reconciliation   Certificate Reconciliation  
      Total   Total
Beginning Scheduled Collateral Balance 821,947,572.46 821,947,572.46 Beginning Certificate Balance 821,947,572.46
(-) Scheduled Principal Collections 671,678.05 671,678.05 (-) Principal Distributions 951,407.05
(-) Unscheduled Principal Collections 279,729.00 279,729.00 (-) 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 820,996,165.41 820,996,165.41 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 822,407,426.90 822,407,426.90 Ending Certificate Balance 820,996,165.41
Ending Actual Collateral Balance 821,493,343.46 821,493,343.46    
 
 
 
    NRA/WODRA Reconciliation   Under / Over Collateralization Reconciliation  
    Non-Recoverable Advances (NRA) from Workout Delayed Reimbursement of Advances    
    Principal (WODRA) from Principal Beginning UC / (OC) 0.00
Beginning Cumulative Advances 0.00 0.00 UC / (OC) Change 0.00
Current Period Advances 0.00 0.00 Ending UC / (OC) 0.00
Ending Cumulative Advances 0.00 0.00 Net WAC Rate 4.34%
        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 31

 


                             
        Current Mortgage Loan and Property Stratification        
 
 
 
      Scheduled Balance           Debt Service Coverage Ratio¹      
  Scheduled # Of Scheduled % Of     Weighted Avg Debt Service Coverage # Of Scheduled % Of     Weighted Avg
          WAM² WAC           WAM² WAC  
  Balance Loans Balance Agg. Bal.     DSCR¹ Ratio Loans Balance Agg. Bal.     DSCR¹
  Defeased 4 65,364,042.13 7.96% 24 3.8607 NAP Defeased 4 65,364,042.13 7.96% 24 3.8607 NAP
  7,499,999 or less 11 51,982,604.59 6.33% 24 4.7431 1.925118 1.44 or less 15 274,385,906.63 33.42% 23 4.3452 0.770385
7,500,000 to 14,999,999 12 145,256,469.73 17.69% 21 4.5346 1.118438 1.45 to 1.49 2 16,737,607.84 2.04% 22 4.4495 1.484794
15,000,000 to 24,999,999 3 62,346,967.05 7.59% 25 4.1311 2.946639 1.50 to 1.74 4 33,391,021.68 4.07% 23 4.5769 1.596134
25,000,000 to 49,999,999 9 324,313,561.32 39.50% 24 4.1526 1.779408 1.75 to 1.99 4 111,655,931.28 13.60% 24 4.3677 1.882054
  50,000,000 or greater 3 171,732,520.59 20.92% 25 4.0840 2.568792 2.00 to 2.49 5 133,470,621.36 16.26% 24 4.1935 2.163587
  Totals 42 820,996,165.41 100.00% 24 4.2183 2.000042 2.50 to 3.49 6 115,991,034.49 14.13% 25 4.1111 2.786288
                3.50 and greater 2 70,000,000.00 8.53% 25 3.8156 5.040643
                Totals 42 820,996,165.41 100.00% 24 4.2183 2.000042
(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 31

 


                           
      Current Mortgage Loan and Property Stratification        
 
 
 
 
      State³           State³      
  # Of Scheduled % Of     Weighted Avg   # Of Scheduled % Of     Weighted Avg
State       WAM² WAC   State       WAM² WAC  
  Properties Balance Agg. Bal.     DSCR¹   Properties Balance Agg. Bal.     DSCR¹
Defeased 3 65,364,042.13 7.96% 24 3.8607 NAP Wisconsin 2 7,093,118.61 0.86% 26 4.6766 1.362391
Arizona 1 237,693.28 0.03% 19 4.4860 1.077700 Wyoming 1 142,313.17 0.02% 19 4.4860 1.077700
Arkansas 1 48,298.02 0.01% 19 4.4860 1.077700 Totals 113 820,996,165.41 100.00% 24 4.2183 2.000042
California 17 145,674,790.83 17.74% 25 4.2316 2.487099              
                  Property Type³      
Connecticut 2 14,147,317.77 1.72% 25 4.2193 1.197104              
Florida 3 20,014,021.11 2.44% 23 4.6148 1.772606   # Of Scheduled % Of     Weighted Avg
              Property Type       WAM² WAC  
Illinois 7 60,170,846.70 7.33% 24 4.6485 1.621716   Properties Balance Agg. Bal.     DSCR¹
Indiana 5 941,689.30 0.11% 19 4.4860 1.077700 Defeased 3 65,364,042.13 7.96% 24 3.8607 NAP
Iowa 2 2,405,109.81 0.29% 20 4.6125 1.589200 Lodging 76 111,202,344.18 13.54% 23 4.6551 1.344629
Kentucky 1 249,805.04 0.03% 19 4.4860 1.077700 Mixed Use 6 197,324,719.45 24.03% 24 4.0557 3.131589
Louisiana 1 4,595,459.53 0.56% 25 5.4160 1.426200 Mobile Home Park 1 3,979,994.19 0.48% 25 4.5000 3.246600
Maryland 3 6,658,807.11 0.81% 20 4.5291 1.348780 Multi-Family 2 76,306,788.64 9.29% 25 4.1659 2.339266
Massachusetts 1 50,000,000.00 6.09% 26 3.9000 5.548900 Office 11 207,654,129.28 25.29% 24 4.1196 1.127223
Michigan 4 41,004,728.78 4.99% 25 4.3179 2.031288 Retail 10 147,772,924.66 18.00% 22 4.3857 1.196000
Minnesota 6 35,714,121.25 4.35% 24 4.7390 0.833468 Self Storage 4 11,391,222.93 1.39% 26 4.7068 2.007170
New Jersey 5 83,613,341.97 10.18% 20 4.1804 0.422873 Totals 113 820,996,165.41 100.00% 24 4.2183 2.000042
New York 3 119,000,000.00 14.49% 23 3.8763 1.002482              
North Carolina 4 38,756,849.23 4.72% 25 4.6135 1.558168              
Ohio 5 16,111,128.40 1.96% 25 4.4686 1.081633              
Oklahoma 2 186,999.99 0.02% 19 4.4860 1.077700              
Oregon 1 305,821.93 0.04% 19 4.4860 1.077700              
Pennsylvania 8 68,720,228.89 8.37% 24 4.2171 1.831935              
Texas 21 38,651,166.23 4.71% 26 4.0324 2.556683              
Virginia 2 466,302.73 0.06% 19 4.4860 1.077700              
Washington 2 722,163.65 0.09% 19 4.4860 1.077700              
 
Note: Please refer to footnotes on the next page of the report.                      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 12 of 31

 


                             
        Current Mortgage Loan and Property Stratification        
 
 
 
      Note Rate           Seasoning      
    # Of Scheduled % Of     Weighted Avg   # Of Scheduled % Of     Weighted Avg
  Note Rate       WAM² WAC   Seasoning       WAM² WAC  
    Loans Balance Agg. Bal.     DSCR¹   Loans Balance Agg. Bal.     DSCR¹
  Defeased 4 65,364,042.13 7.96% 24 3.8607 NAP Defeased 4 65,364,042.13 7.96% 24 3.8607 NAP
  3.9999% or less 6 214,000,000.00 26.07% 25 3.8558 3.027678 12 months or less 0 0.00 0.00% 0 0.0000 0.000000
  4.0000% to 4.2499% 5 205,186,469.94 24.99% 24 4.1523 1.352303 13 months to 24 months 0 0.00 0.00% 0 0.0000 0.000000
  4.2500% to 4.4999% 9 150,826,996.81 18.37% 22 4.3702 1.735901 25 months to 36 months 0 0.00 0.00% 0 0.0000 0.000000
  4.5000% to 4.7499% 10 131,271,538.25 15.99% 24 4.6275 1.580125 37 months to 48 months 0 0.00 0.00% 0 0.0000 0.000000
  4.7500% to 4.9999% 7 49,751,658.75 6.06% 25 4.8694 1.271938 49 months or greater 38 755,632,123.28 92.04% 24 4.2493 1.938084
  5.0000% or greater 1 4,595,459.53 0.56% 25 5.4160 1.426200 Totals 42 820,996,165.41 100.00% 24 4.2183 2.000042
  Totals 42 820,996,165.41 100.00% 24 4.2183 2.000042              
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
  is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.        
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.          
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 13 of 31

 


                             
        Current Mortgage Loan and Property Stratification        
 
 
 
    Anticipated Remaining Term (ARD and Balloon Loans)       Remaining Amortization Term (ARD and Balloon Loans)    
  Anticipated # Of Scheduled % Of     Weighted Avg Remaining # Of Scheduled % Of     Weighted Avg
          WAM² WAC           WAM² WAC  
  Remaining Term Loans Balance Agg. Bal.     DSCR¹ Amortization Term Loans Balance Agg. Bal.     DSCR¹
  Defeased 4 65,364,042.13 7.96% 24 3.8607 NAP Defeased 4 65,364,042.13 7.96% 24 3.8607 NAP
  60 months or less 38 755,632,123.28 92.04% 24 4.2493 1.938084 Interest Only 12 404,765,540.05 49.30% 24 4.0777 2.237351
  61 to 84 months 0 0.00 0.00% 0 0.0000 0.000000 299 months or less 26 350,866,583.23 42.74% 23 4.4472 1.592844
  85 months or greater 0 0.00 0.00% 0 0.0000 0.000000 300 months to 350 months 0 0.00 0.00% 0 0.0000 0.000000
  Totals 42 820,996,165.41 100.00% 24 4.2183 2.000042 351 months or greater 0 0.00 0.00% 0 0.0000 0.000000
                Totals 42 820,996,165.41 100.00% 24 4.2183 2.000042
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
  is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.        
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.          
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 14 of 31

 


                         
        Current Mortgage Loan and Property Stratification    
 
 
 
      Age of Most Recent NOI         Remaining Stated Term (Fully Amortizing Loans)  
  Age of Most # Of Scheduled % Of     Weighted Avg Age of Most # Of Scheduled % Of Weighted Avg
          WAM² WAC         WAM² WAC
  Recent NOI Loans Balance Agg. Bal.     DSCR¹ Recent NOI Loans Balance Agg. Bal. DSCR¹
  Defeased 4 65,364,042.13 7.96% 24 3.8607 NAP     No outstanding loans in this group  
Underwriter's Information 3 42,137,086.62 5.13% 24 4.0752 2.574284          
  12 months or less 34 706,524,549.60 86.06% 24 4.2554 1.905771          
  13 months to 24 months 1 6,970,487.06 0.85% 26 4.6800 1.367400          
  25 months or greater 0 0.00 0.00% 0 0.0000 0.000000          
  Totals 42 820,996,165.41 100.00% 24 4.2183 2.000042          
(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 31

 


                               
            Mortgage Loan Detail (Part 1)          
 
          Interest           Original Adjusted Beginning Ending Paid
    Prop     Accrual Gross Scheduled Scheduled Principal Anticipated Maturity Maturity Scheduled Scheduled Through
Pros ID Loan ID Type City State Type Rate Interest Principal Adjustments Repay Date Date Date Balance Balance Date
1 309630001 OF Jersey City NJ Actual/360 4.140% 249,550.00 0.00 0.00 N/A 11/01/27 -- 70,000,000.00 70,000,000.00 07/01/25
2 309630002 MU Santa Clarita CA Actual/360 4.186% 186,822.86 96,333.37 0.00 N/A 12/06/27 -- 51,828,853.96 51,732,520.59 11/06/25
5 309071003 OF New York NY Actual/360 3.605% 93,117.35 0.00 0.00 N/A 11/06/27 -- 30,000,000.00 30,000,000.00 11/06/25
5A 309071005       Actual/360 3.605% 62,078.23 0.00 0.00 N/A 11/06/27 -- 20,000,000.00 20,000,000.00 11/06/25
6 309630006 OF Washington DC Actual/360 3.600% 124,000.00 0.00 0.00 N/A 11/01/27 08/01/27 40,000,000.00 40,000,000.00 11/01/25
6A 309630106       Actual/360 3.600% 31,000.00 0.00 0.00 N/A 11/01/27 08/01/27 10,000,000.00 10,000,000.00 11/01/25
7 309630007 MU Chestnut Hill MA Actual/360 3.900% 167,916.67 0.00 0.00 N/A 01/01/28 -- 50,000,000.00 50,000,000.00 11/01/25
9 304101945 MF Ann Arbor MI Actual/360 4.315% 150,022.62 68,604.29 0.00 N/A 12/06/27 -- 40,375,392.93 40,306,788.64 11/06/25
10 309630010 LO Chicago IL Actual/360 4.597% 174,175.22 0.00 0.00 N/A 11/01/27 -- 44,000,000.00 44,000,000.00 11/01/25
11 656120744 MU West Hollywood CA Actual/360 3.900% 144,408.33 0.00 0.00 N/A 12/06/27 -- 43,000,000.00 43,000,000.00 11/06/25
13 309630013 RT Whitehall PA Actual/360 4.056% 124,035.62 77,837.13 0.00 N/A 11/01/27 -- 35,513,156.14 35,435,319.01 11/01/25
14 656120741 LO Rochester MN Actual/360 4.741% 108,732.42 62,147.53 0.00 N/A 11/06/27 -- 26,633,601.20 26,571,453.67 11/06/25
14A 656120743       Actual/360 4.741% 36,244.14 20,715.85 0.00 N/A 11/06/27 -- 8,877,866.64 8,857,150.79 11/06/25
15 309630015 MF Midland TX Actual/360 3.999% 123,969.00 0.00 0.00 N/A 01/06/28 -- 36,000,000.00 36,000,000.00 11/06/25
16 309630016 MU New York NY Actual/360 3.950% 119,048.61 0.00 0.00 N/A 08/01/27 -- 35,000,000.00 35,000,000.00 11/01/25
17 309630017 RT New York NY Actual/360 4.200% 122,966.67 0.00 0.00 12/06/27 12/06/29 -- 34,000,000.00 34,000,000.00 03/06/25
19 309630019 RT Monroeville PA Actual/360 4.340% 49,704.47 19,906.76 0.00 N/A 10/06/27 -- 13,299,842.16 13,279,935.40 11/06/25
19A 309630119       Actual/360 4.340% 49,704.47 19,906.75 0.00 N/A 10/06/27 -- 13,299,842.58 13,279,935.83 11/06/25
20 304101958 OF Ventura CA Actual/360 4.425% 84,591.25 0.00 0.00 N/A 01/06/28 -- 22,200,000.00 22,200,000.00 11/06/25
21 656120750 OF Raleigh NC Actual/360 4.330% 75,231.81 29,933.05 0.00 N/A 12/06/27 -- 20,176,900.10 20,146,967.05 11/06/25
23 304101956 RT Raleigh NC Actual/360 4.930% 59,796.73 24,612.71 0.00 N/A 01/06/28 -- 14,085,468.99 14,060,856.28 11/06/25
24 304101974 OF Stamford CT Actual/360 4.217% 50,982.04 21,293.56 0.00 N/A 12/06/27 -- 14,039,923.90 14,018,630.34 11/06/25
26 309630026 LO Various Various Actual/360 4.530% 53,960.29 20,276.24 0.00 N/A 07/06/27 -- 13,833,015.90 13,812,739.66 11/06/25
27 309630027 LO Various Various Actual/360 4.486% 52,710.92 279,729.00 0.00 N/A 06/01/27 -- 13,645,269.05 13,365,540.05 11/01/25
28 309630028 OF Palm Beach Gardens FL Actual/360 4.510% 46,972.88 21,509.87 0.00 N/A 10/06/27 -- 12,095,155.09 12,073,645.22 11/06/25
30 309630030 OF Dublin OH Actual/360 4.430% 46,998.87 17,828.09 0.00 N/A 01/06/28 -- 12,320,391.28 12,302,563.19 11/06/25
31 304101959 RT Oak Park IL Actual/360 4.820% 46,026.73 21,285.26 0.00 N/A 01/06/28 -- 11,089,292.72 11,068,007.46 05/06/24
32 309630032 MU San Diego CA Actual/360 4.855% 43,518.52 17,200.90 0.00 N/A 12/06/27 -- 10,409,399.76 10,392,198.86 11/06/25
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 16 of 31

 


                               
            Mortgage Loan Detail (Part 1)          
 
          Interest           Original Adjusted Beginning Ending Paid
    Prop     Accrual Gross Scheduled Scheduled Principal Anticipated Maturity Maturity Scheduled Scheduled Through
Pros ID Loan ID Type City State Type Rate Interest Principal Adjustments Repay Date Date Date Balance Balance Date
33 309630033 RT Montague NJ Actual/360 4.310% 32,516.61 16,038.35 0.00 N/A 11/01/24 -- 8,761,305.00 8,745,266.65 04/01/25
36 309630036 OF Grandview Heights OH Actual/360 4.360% 30,712.93 13,943.79 0.00 N/A 10/06/27 07/06/27 8,180,420.33 8,166,476.54 11/06/25
37 309630037 LO Glenwood Springs CO Actual/360 5.105% 31,698.69 13,282.99 0.00 N/A 12/01/27 -- 7,210,848.58 7,197,565.59 11/01/25
38 304101951 RT Appleton WI Actual/360 4.680% 28,146.33 13,714.27 0.00 N/A 01/06/28 -- 6,984,201.33 6,970,487.06 11/06/25
39 656120772 OF Various Various Actual/360 4.612% 27,494.54 9,983.05 0.00 N/A 07/06/27 -- 6,922,306.53 6,912,323.48 11/06/25
40 656120773 MU Oakland CA Actual/360 4.490% 27,838.00 0.00 0.00 N/A 09/06/27 -- 7,200,000.00 7,200,000.00 11/06/25
42 309630042 LO Chalmette LA Actual/360 5.416% 21,491.05 12,617.50 0.00 N/A 12/01/27 -- 4,608,077.03 4,595,459.53 11/01/25
43 656120753 RT Concord NC Actual/360 4.910% 18,410.16 12,672.42 0.00 N/A 12/06/27 -- 4,354,284.43 4,341,612.01 11/06/25
44 304101946 SS Miami FL Actual/360 4.700% 18,178.08 8,791.09 0.00 N/A 01/06/28 -- 4,491,494.97 4,482,703.88 11/06/25
45 656120756 MH Sun City CA Actual/360 4.500% 15,453.89 8,106.98 0.00 N/A 12/06/27 -- 3,988,101.17 3,979,994.19 11/06/25
46 407004702 RT Callahan FL Actual/360 4.870% 14,529.03 6,891.61 0.00 N/A 06/06/27 -- 3,464,563.62 3,457,672.01 11/06/25
47 304101953 SS Various PA Actual/360 4.630% 14,420.03 5,771.69 0.00 N/A 01/06/28 -- 3,616,811.99 3,611,040.30 11/06/25
48 304101947 SS Frankfort IL Actual/360 4.800% 13,650.68 5,106.11 0.00 N/A 01/06/28 -- 3,302,584.86 3,297,478.75 11/06/25
49 407004713 RT Ontario CA Actual/360 4.836% 13,072.68 5,366.84 0.00 N/A 07/06/27 -- 3,139,200.22 3,133,833.38 11/06/25
Totals             2,985,899.42 951,407.05 0.00       821,947,572.46 820,996,165.41  
1 Property Type Codes                            
HC - Health Care MU - Mixed Use WH - Warehouse MF - Multi-Family                
SS - Self Storage LO - Lodging RT - Retail   SF - Single Family Rental                
98 - Other   IN - Industrial OF - Office   MH - Mobile Home Park                
SE - Securities CH - Cooperative Housing ZZ - Missing Information/Undefined                  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 17 of 31

 


                           
          Mortgage Loan Detail (Part 2)          
 
      Most Recent Most Recent Appraisal         Cumulative Current    
  Most Recent Most Recent NOI Start NOI End Reduction Appraisal Cumulative Current P&I Cumulative P&I Servicer NRA/WODRA    
Pros ID Fiscal NOI NOI Date Date Date Reduction Amount ASER Advances Advances Advances from Principal Defease Status  
1 13,132,148.43 3,539,935.00 01/01/25 06/30/25 -- 0.00 0.00 248,675.97 988,954.16 0.00 0.00    
2 8,696,174.52 4,202,991.85 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
5 0.00 5,991,216.00 01/01/25 06/30/25 08/06/25 12,929,823.73 0.00 0.00 0.00 0.00 0.00    
5A 0.00 0.00 -- -- 08/06/25 8,619,882.49 0.00 0.00 0.00 0.00 0.00    
6 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
6A 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
7 11,005,942.00 8,356,433.24 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
9 5,321,332.33 4,132,673.86 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
10 6,727,063.00 6,953,149.56 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
11 4,610,047.24 3,517,065.45 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
13 23,161,165.75 11,646,868.19 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
14 9,999,947.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
14A 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
15 3,877,650.19 2,983,858.79 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
16 7,488,849.00 3,603,098.15 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
17 1,519,702.00 0.00 -- -- 11/13/25 13,490,906.37 1,467,098.92 73,849.10 735,158.22 2,025,024.19 0.00    
19 5,668,008.00 3,009,213.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
19A 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
20 2,531,985.00 1,717,715.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
21 2,695,695.81 1,278,978.31 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
23 1,353,925.00 605,544.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
24 4,277,209.00 3,897,952.00 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
26 6,712,913.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
27 35,623,487.66 0.00 -- -- 11/12/25 869,013.56 0.00 0.00 0.00 0.00 0.00    
28 1,583,800.42 1,332,603.17 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
30 1,066,499.38 744,234.88 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
31 381,668.00 488,225.00 10/01/24 09/30/25 11/13/25 3,127,297.71 857,480.89 54,220.34 949,138.08 261,430.22 0.00    
32 1,158,736.45 756,539.02 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 18 of 31

 


                           
          Mortgage Loan Detail (Part 2)          
 
      Most Recent Most Recent Appraisal         Cumulative Current    
  Most Recent Most Recent NOI Start NOI End Reduction Appraisal Cumulative Current P&I Cumulative P&I Servicer NRA/WODRA    
Pros ID Fiscal NOI NOI Date Date Date Reduction Amount ASER Advances Advances Advances from Principal Defease Status  
33 0.00 (1,047,422.00) 07/01/24 06/30/25 11/13/25 5,262,859.71 81,110.70 28,825.77 256,417.27 109,354.50 0.00    
36 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
37 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
38 723,608.36 361,800.30 01/01/24 06/30/24 -- 0.00 0.00 0.00 0.00 0.00 0.00    
39 698,733.66 371,740.60 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
40 807,320.91 674,991.54 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
42 0.00 659,671.64 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
43 628,257.06 315,926.70 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
44 511,727.32 354,395.25 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
45 1,160,089.37 721,324.34 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
46 503,849.00 324,831.77 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
47 623,977.48 465,472.89 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
48 486,852.69 384,639.74 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
49 525,093.67 358,119.60 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
Totals 165,263,458.70 72,703,786.84       44,299,783.57 2,405,690.51 405,571.18 2,929,667.73 2,395,808.91 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 19 of 31

 


           
    Principal Prepayment Detail    
      Unscheduled Principal Prepayment Penalties
Pros ID Loan Number Amount Prepayment / Liquidation Code Prepayment Premium Amount Yield Maintenance Amount
27 309630027 279,729.00 Partial Liquidation (Curtailment) 0.00 0.00
Totals   279,729.00   0.00 0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.       Page 20 of 31

 


                                           
                Historical Detail                
 
            Delinquencies¹               Prepayments     Rate and Maturities
    30-59 Days   60-89 Days   90 Days or More Foreclosure     REO   Modifications   Curtailments   Payoff   Next Weighted Avg.  
Distribution                                          
  # Balance # Balance # Balance # Balance   # Balance # Balance # Amount # Amount   Coupon Remit WAM¹
Date                                          
11/18/25 0 0.00 0 0.00 3 115,068,007.46 0   0.00 2 45,068,007.46 0 0.00 1 279,729.00 0   0.00 4.218337% 4.144660% 24
10/20/25 0 0.00 1 70,000,000.00 2 45,089,292.72 0   0.00 2 45,089,292.72 1 13,645,269.05 1 672,230.95 0   0.00 4.218634% 4.144928% 25
09/17/25 1 70,000,000.00 0 0.00 2 45,111,971.62 0   0.00 2 45,111,971.62 0 0.00 0 0.00 0   0.00 4.219071% 4.145248% 26
08/15/25 0 0.00 0 0.00 2 45,133,075.16 0   0.00 2 45,133,075.16 0 0.00 0 0.00 0   0.00 4.219274% 4.145485% 27
07/17/25 0 0.00 0 0.00 2 45,154,091.47 0   0.00 2 45,154,091.47 0 0.00 0 0.00 0   0.00 4.219475% 4.166943% 28
06/17/25 0 0.00 1 34,000,000.00 1 11,176,511.14 0   0.00 2 45,176,511.14 0 0.00 0 0.00 0   0.00 4.219690% 4.167176% 29
05/16/25 1 34,000,000.00 0 0.00 1 11,197,347.92 0   0.00 2 45,197,347.92 0 0.00 0 0.00 0   0.00 4.219889% 4.167393% 30
04/17/25 0 0.00 0 0.00 1 11,219,594.54 0   0.00 2 45,219,594.54 0 0.00 0 0.00 0   0.00 4.220101% 4.167624% 31
03/17/25 0 0.00 0 0.00 1 11,240,253.23 0   0.00 2 45,240,253.23 2 50,000,000.00 0 0.00 0   0.00 4.220298% 4.167838% 32
02/18/25 0 0.00 0 0.00 1 11,265,332.74 0   0.00 1 11,265,332.74 0 0.00 0 0.00 0   0.00 4.220537% 4.172420% 33
01/17/25 0 0.00 0 0.00 1 11,285,802.38 0   0.00 1 11,285,802.38 0 0.00 0 0.00 0   0.00 4.220731% 4.172628% 34
12/17/24 1 34,000,000.00 2 50,000,000.00 1 11,306,187.41 0   0.00 1 11,306,187.41 0 0.00 0 0.00 0   0.00 4.220924% 4.172835% 35
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.                            
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                           Page 21 of 31

 


                               
            Delinquency Loan Detail            
 
    Paid   Mortgage     Outstanding   Servicing Resolution        
    Through Months Loan   Current P&I Outstanding P&I Servicer Actual Principal Transfer Strategy Bankruptcy Foreclosure  
Pros ID Loan ID Date Delinquent Status¹ Advances Advances Advances Balance Date Code²   Date Date REO Date
1 309630001 07/01/25 3 3   248,675.97 988,954.16 10,561.30 70,000,000.00 07/21/25 2        
17 309630017 03/06/25 7 6   73,849.10 735,158.22 2,292,257.47 34,000,000.00 11/12/20 7       02/21/25
31 304101959 05/06/24 17 6   54,220.34 949,138.08 349,086.04 11,451,025.10 06/19/20 7       07/05/24
33 309630033 04/01/25 6 5   28,825.77 256,417.27 399,198.61 8,859,427.07 07/05/23 5        
Totals           405,571.18 2,929,667.73 3,051,103.42 124,310,452.17            
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 22 of 31

 


                 
        Collateral Stratification and Historical Detail  
Maturity Dates and Loan Status¹            
 
    Total Performing Non-Performing REO/Foreclosure  
 
Past Maturity   8,745,267 0   8,745,267 0  
0 - 6 Months   0 0     0 0  
7 - 12 Months   0 0     0 0  
13 - 24 Months   414,546,025 344,546,025 70,000,000 0  
25 - 36 Months   363,704,874 352,636,866     0 11,068,007  
37 - 48 Months   0 0     0 0  
49 - 60 Months   34,000,000 0     0 34,000,000  
> 60 Months   0 0     0 0  
 
 
 
 
Historical Delinquency Information            
 
  Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure  
 
Nov-25 820,996,165 697,182,891 0 0   78,745,267 45,068,007  
Oct-25 821,947,572 698,096,975 0 70,000,000   8,761,305 45,089,293  
Sep-25 823,334,256 699,443,954 70,000,000 0   8,778,331 45,111,972  
Aug-25 824,000,619 770,073,297 0 0   8,794,247 45,133,075  
Jul-25 824,664,427 770,700,231 0 0   8,810,104 45,154,091  
Jun-25 825,371,292 771,367,825 0 0   8,826,956 45,176,511  
May-25 826,029,845 771,989,805 0 0   8,842,692 45,197,348  
Apr-25 826,731,643 772,652,621 0 0   8,859,427 45,219,595  
Mar-25 827,384,980 773,269,683 0 0   8,875,043 45,240,253  
Feb-25 828,173,658 808,014,541 0 0   8,893,784 11,265,333  
Jan-25 828,821,465 808,626,389 0 0   8,909,273 11,285,802  
Dec-24 829,466,789 725,235,896 34,000,000 50,000,000   8,924,705 11,306,187  
(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 23 of 31

 


                     
      Specially Serviced Loan Detail - Part 1        
    Ending Scheduled       Net Operating       Remaining
Pros ID Loan ID Balance Actual Balance Appraisal Value Appraisal Date Income DSCR DSCR Date Maturity Date Amort Term
1 309630001 70,000,000.00 70,000,000.00 216,000,000.00 08/25/17 7,138,542.96 0.63650 06/30/25 11/01/27 I/O
5 309071003 30,000,000.00 30,000,000.00 390,000,000.00 04/01/25 12,081,733.92 0.35350 06/30/25 11/06/27 I/O
5A 309071005 20,000,000.00 20,000,000.00   -- 87,292,647.00 3.77000 06/30/25 11/06/27 I/O
17 309630017 34,000,000.00 34,000,000.00 26,850,000.00 07/22/25 1,519,702.00 1.02980 06/30/25 12/06/29 I/O
27 309630027 13,365,540.05 13,365,540.05 547,200,000.00 04/01/25 35,623,487.66 1.35670 06/30/25 06/01/27 I/O
31 304101959 11,068,007.46 11,451,025.10 10,025,000.00 02/19/25 488,225.00 0.80590 09/30/25 01/06/28 265
33 309630033 8,745,266.65 8,859,427.07 3,800,000.00 04/21/25 (1,047,422.00) (1.79760) 09/30/25 11/01/24 265
Totals   187,178,814.16 187,675,992.22 1,193,875,000.00   143,096,916.54        
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 24 of 31

 


               
            Specially Serviced Loan Detail - Part 2
 
        Servicing      
    Property   Transfer   Resolution  
Pros ID Loan ID Type¹ State Date Strategy Code² Special Servicing Comments
1 309630001 OF NJ 07/21/25   2  
  Loan transferred on 7/21/25 for Imminent Default. Collateral consists of a ~432K SF office building ("Property") in Jersey City, NJ. The largest tenant, Lord Abbett (261K SF, 60% of NRA), vacated on 12/31/24. With Lord Abbett's departure, there
  is an esti mated operating shortfall of ~$7MM for this year. Borrower will no longer fund shortfalls and would like to hand back the Property as soon as possible. Loan is due for the payment on 7/1/25. Notice of Default was sent on 8/21/25. Loan
  was accelerated on 8 /28/25. Local counsel has been retained to file for foreclosure and receivership. Foreclosure was filed on 9/24/25. Lender will dual track the foreclosure process while discussing workout alternatives with Borrower.
 
5 309071003 OF NY 09/13/24   9  
  Subject is a $940,000,000 note that is secured by a senior lien against a 49-story, 1,825,058 square foot, Class A multi-tenant office property located at 825 Eight Avenue in New York City. Collateral also includes 254,554 square feet of amenity
  space (r estaurant, retail, theater and parking garage). Capital stack includes mezzanine debt. The Cravath law firm lease expired on August 31, 2024, and the tenant vacated the collateral at said time. The Borrower does not have a replacement
  tenant at this time for the Cravath space. The loss of this tenant causes operating shortfalls for the September 2024 and subsequent waterfalls. Note was transferred to the special servicer on September 13, 2024, due to imminent default.
  Default notices were sent to the mezz anine lenders, and they have not responded within the required 30-day window. Loan was therefore modified to utilize loan reserves to fund shortfalls in the monthly operating expenses and debt service
  waterfall through the senior secured debt. Nomura, a c urrent tenant, had an early termination option date on July 1, 2025 for a lease that expires in 2033. Nomura gave notice to terminate two floors. Borrower has resolved its partnership
  disputes which have historically delayed negotiations for a resolution. An updated appraisal has been ordered. Draft term sheet was received from the Borrower for an A/B note modification. Special Servicer declined the proposed terms noting
  that they were not market.          
5A 309071005 Various Various 09/13/24   9  
  Subject is a $940,000,000 note that is secured by a senior lien against a 49-story, 1,825,058 square foot, Class A multi-tenant office property located at 825 Eight Avenue in New York City. Collateral also includes 254,554 square feet of amenity
  space (r estaurant, retail, theater and parking garage). Capital stack includes mezzanine debt. The Cravath law firm lease expired on August 31, 2024, and the tenant vacated the collateral at said time. The Borrower does not have a replacement
  tenant at this time for the Cravath space. The loss of this tenant causes operating shortfalls for the September 2024 and subsequent waterfalls. Note was transferred to the special servicer on September 13, 2024, due to imminent default.
  Default notices were sent to the mezz anine lenders, and they have not responded within the required 30-day window. Loan was therefore modified to utilize loan reserves to fund shortfalls in the monthly operating expenses and debt service
  waterfall through the senior secured debt. Nomura, a c urrent tenant, had an early termination option date on July 1, 2025 for a lease that expires in 2033. Nomura gave notice to terminate two floors. Borrower has resolved its partnership
  disputes which have historically delayed negotiations for a resolution. An updated appraisal has been ordered. Draft term sheet was received from the Borrower for an A/B note modification. Special Servicer declined the proposed terms noting
  that they were not market.          
17 309630017 RT NY 11/12/20   7  
  REO Title Date: February 21, 2025. Description of Collateral: The subject property is a retail condominium unit located at 156-168 Bleecker Street in New York, New York. More specially, the property is located on the southern blockfront of
  Bleeker Stree t between Sullivan Street and Thompson Street, within the Greenwich Village neighborhood of Manhattan. The subject commercial unit consists of 27,541 SF of net rentable area, with 14,706 SF of ground floor level space and
  12,835 square feet of selling bas ement space. It is currently configured as seven retail units and one residential unit (a fair market 2-bedroom apartment). Currently three of the retail units are occupied while the remaining four units are vacant.
  The residential unit is vacant and cann ot be occupied without being renovated. Current occupancy is 80.1%. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Generally in Good condition. Leasing Summary:
  Recently finalized a renewal with CVS. Evaluating LOI for end-cap. Colliers has been appointed as PM/easing agent. Marketing Summary: Asset is listed for sale with Marcus & Millichap/Mission Capital.
27 309630027 LO Various 03/06/25   1  
  Loan transferred to Special Servicing effective 2/24/25 due to imminent default. Hello Letter was noticed and PNA has been executed. Collateral consists of a 65 mixed service hotels, totaling 6,366 keys. Loan is paid through 10/1/2025. A
  Modification Agre ement was signed on 9/25/2025 which provides for the expedited sale of underperforming assets along with modifications to certain release provisions, cash-management terms and other terms to improve funding towards
  operations at remaining portfolio.          
 
31 304101959 RT IL 06/19/20   7  
  Title Date: 7/5/24 Property Description: The property represents the retail component of a mixed-use high-rise development located at 1114-1126 Lake Street in Oak Park, Cook County, Illinois. The 0.80-acre site is along the northern side of
  Lake Street ju st east of Harlem Avenue. The property was constructed in 2006 and include 63,010 square feet of gross leasable area. Leasing Summary: Fitness Formula Club occupies 47,074 square feet of space on floors one through three
  with a base lease through May 20 27. There are five additional ground-level retail spaces that are currently vacant. The leasing agent on the property has been switched as of September 2024. The new leasing company is currently marketing the
  vacancies. Negotiating a new lease with a cre dit tenant for 3,516 SF which is close to completion. The subject occupancy rate is 74.7% Marketing Summary: The property is not currently listed for sale but is being marketed for lease.
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 25 of 31

 


                 
          Specially Serviced Loan Detail - Part 2  
 
        Servicing        
    Property   Transfer Resolution      
Pros ID Loan ID Type¹ State Date Strategy Code²   Special Servicing Comments  
33 309630033 RT NJ 07/05/23 5      
  The Loan was transferred to the Special Servicer on July 7, 2023, for imminent default driven by cash flow constraints and low occupancy (31% at transfer). The collateral is the Tri State Neighborhood Center, a 115,000 SF anchored retail
  property built in 1969 and renovated in 2002. The Property is now 98% vacant. The Lender has issued a Notice of Default and Reservation of Rights in connection with enforcement actions. A Receiver was appointed and is currently managing
  the asset, including marketing effo rts for a receivership sale. The Property was marketed through auction on August 13 and is currently under contract. Court approval of the sale has been obtained. There is an additional 45 day appeal period
  and assuming there are no appeals the closing wi ll take place 10 days after the appeal period (12/11/2025).      
1 Property Type Codes         2 Resolution Strategy Code    
HC - Health Care   MU - Mixed Use   WH - Warehouse 1 - Modification 6 - DPO 10 - Deed in Lieu of Foreclosures
MF - Multi-Family   SS - Self Storage   LO - Lodging 2 - Foreclosure 7 - REO 11- Full Payoff
RT - Retail   SF - Single Family Rental 98 - Other 3 - Bankruptcy 8 - Resolved 12 - Reps and Warranties
IN - Industrial   OF - Office   MH - Mobile Home Park 4 - Extension 9 - Pending Return to Master Servicer 13 - TBD
SE - Securities   CH - Cooperative Housing ZZ - Missing Information/Undefined 5 - Note Sale 98 - Other  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.       Page 26 of 31

 


                   
        Modified Loan Detail      
    Pre-Modification Post-Modification       Modification Modification
            Modification Modification Booking Closing Effective
    Balance Rate Balance Rate        
Pros ID Loan Number         Code¹ Date Date Date
27 309630027 0.00 4.48600% 0.00 4.48600% 8 09/25/25 09/25/25 --
32 309630032 11,391,106.65 4.85500% 11,391,106.65 4.85500% 10 06/16/20 04/06/20 08/11/20
32 309630032 0.00 4.85500% 0.00 4.85500% 10 03/06/22 12/06/21 05/01/22
32 309630032 0.00 4.85500% 0.00 4.85500% 10 03/04/22 12/06/21 05/01/22
32 309630032 0.00 4.85500% 0.00 4.85500% 10 05/01/22 12/06/21 03/04/22
34 309630034 9,290,575.95 5.41600% 9,290,575.95 5.41600% 10 07/28/20 06/01/20 09/11/20
35 309630035 8,985,244.69 5.02000% 8,985,244.69 5.02000% 10 06/18/20 06/01/20 08/11/20
37 309630037 7,963,447.81 5.10500% 7,963,447.81 5.10500% 10 06/09/20 04/01/20 08/11/20
37 309630037 0.00 5.10500% 0.00 5.10500% 10 08/11/20 04/01/20 06/09/20
42 309630042 5,308,900.51 5.41600% 5,308,900.51 5.41600% 10 07/28/20 06/01/20 09/11/20
42 309630042 0.00 5.41600% 0.00 5.41600% 10 09/11/20 06/01/20 07/28/20
Totals   42,939,275.61   42,939,275.61          
1 Modification Codes                  
1 - Maturity Date Extension 5 - Temporary Rate Reduction 8 - Other            
2 - Amortization Change 6 - Capitalization on Interest 9 - Combination            
3 - Principal Write-Off 7 - Capitalization on Taxes 10 - Forbearance            
Note: Please refer to Servicer Reports for modification comments.              
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 27 of 31

 


                         
        Historical Liquidated Loan Detail        
 
    Loan   Gross Sales         Current   Loss to Loan Percent of
    Beginning Most Recent Proceeds or Fees, Net Proceeds Net Proceeds   Period Cumulative with Original
  Loan Scheduled Appraised Other Advances, Received on Available for Realized Loss Adjustment to Adjustment to Cumulative Loan
Pros ID¹ Number Dist.Date Balance Value or BPO Proceeds and Expenses Liquidation Distribution to Loan Loan Loan Adjustment Balance
35 309630035 11/18/22 7,951,338.80 10,700,000.00 10,221,654.15 2,228,937.87 10,180,276.67 7,951,338.80 0.00 0.00 45,178.42 (45,178.42) 0.47%
Current Period Totals 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
Cumulative Totals 7,951,338.80 10,700,000.00 10,221,654.15 2,228,937.87 10,180,276.67 7,951,338.80 0.00 0.00 45,178.42 (45,178.42)  
 
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 28 of 31

 


                       
        Historical Bond / Collateral Loss Reconciliation Detail      
      Certificate Reimb of Prior              
      Interest Paid Realized Losses   Loss Covered by         Total Loss
      from Collateral from Collateral Aggregate Credit Loss Applied to Loss Applied to Non-Cash Realized Losses Applied to
  Loan Distribution Principal Interest Realized Loss to Support/Deal Certificate Certificate Principal from Certificate
Pros ID Number Date Collections Collections Loan Structure Interest Payment Balance Adjustment NRA/WODRA Balance
Deal Deal 02/16/24 1,139.34 0.00 0.00 0.00 0.00 1,139.34 0.00 0.00 1,139.34
35 309630035 02/16/24 0.00 0.00 (45,178.42) 0.00 0.00 (1,139.34) 0.00 0.00 (945.44)
    08/17/23 0.00 0.00 (45,178.42) 0.00 0.00 120.00 0.00 0.00  
    11/25/22 0.00 0.00 0.00 0.00 0.00 73.90 0.00 0.00  
Current Period Totals   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Totals   1,139.34 0.00 (45,178.42) 0.00 0.00 193.90 0.00 0.00 193.90
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 29 of 31

 


                         
      Interest Shortfall Detail - Collateral Level        
 
      Special Servicing Fees               Modified
    Deferred           Non-   Reimbursement of Other Interest
  Interest Interest           Recoverable Interest on Advances from Shortfalls / Reduction /
Pros ID Adjustments Collected Monthly Liquidation Work Out ASER PPIS / (PPIE) Interest Advances Interest (Refunds) (Excess)
1 0.00 0.00 15,069.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,480.00 0.00
5 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.01)
5A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.01)
17 0.00 0.00 7,319.44 0.00 0.00 48,734.03 0.00 0.00 0.00 0.00 0.00 0.00
27 0.00 0.00 2,937.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
31 0.00 0.00 2,387.28 0.00 0.00 12,966.56 0.00 0.00 0.00 0.00 0.00 0.00
33 0.00 0.00 1,886.11 0.00 0.00 19,328.58 0.00 0.00 0.00 0.00 0.00 0.00
Total 0.00 0.00 29,599.79 0.00 0.00 81,029.17 0.00 0.00 0.00 0.00 9,480.00 (0.02)
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.     Collateral Shortfall Total 120,108.94
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 30 of 31

 


   
Supplemental Notes  
Disclosable Special Servicing Fees  
August 2025Prospectus ID 17 Disclosable SS Fee = 0.00;Prospectus ID 31 Disclosable SS Fee = 0.00;Prospectus ID 32 Disclosable SS Fee = 0.00;Prospectus ID 33 Disclosable SS Fee = 0.00  
Disclosable Special Servicing Fees  
November 2025Prospectus ID 17 Disclosable SS Fee = 0.00;Prospectus ID 31 Disclosable SS Fee = 0.00;Prospectus ID 32 Disclosable SS Fee = 0.00;Prospectus ID 33 Disclosable SS Fee = 0.00  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential. Page 31 of 31