EX-99.1 2 wcm18c45_ex991-202511.htm wcm18c45_ex991-202511.htm - Generated by SEC Publisher for SEC Filing
     
Distribution Date: 11/18/25 Wells Fargo Commercial Mortgage Trust 2018-C45
Determination Date: 11/12/25  
Next Distribution Date: 12/17/25  
Record Date: 10/31/25 Commercial Mortgage Pass-Through Certificates
    Series 2018-C45

 

           
Table of Contents     Contacts    
Section Pages Role Party and Contact Information    
Certificate Distribution Detail 2 Depositor Wells Fargo Commercial Mortgage Securities, Inc.    
Certificate Factor Detail 3   Attention: A.J. Sfarra   cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail 4   30 Hudson Yards, 15th Floor | New York, NY 10001 | United States    
    Master Servicer Trimont LLC    
Additional Information 5        
      Attention: CMBS Servicing   trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows 6        
      550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States  
Bond / Collateral Reconciliation - Balances 7 Special Servicer LNR Partners, LLC    
Current Mortgage Loan and Property Stratification 8-12   Heather Bennett and Arne Shulkin   hbennett@starwood.com; ashulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1) 13-14       lnr.cmbs.notices@lnrproperty.com
      2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States  
Mortgage Loan Detail (Part 2) 15-16        
    Operating Advisor & Asset Park Bridge Lender Services LLC    
Principal Prepayment Detail 17 Representations Reviewer      
Historical Detail 18   David Rodgers (212) 310-9821  
Delinquency Loan Detail 19   600 Third Avenue, 40th Floor | New York, NY 10016 | United States    
    Certificate Administrator Computershare Trust Company, N.A. as agent for Wells Fargo    
Collateral Stratification and Historical Detail 20   Bank, N.A.    
Specially Serviced Loan Detail - Part 1 21   Corporate Trust Services (CMBS)   cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2 22       trustadministrationgroup@computershare.com
      9062 Old Annapolis Road | Columbia, MD 21045 | United States    
Modified Loan Detail 23        
    Trustee Wilmington Trust, National Association    
Historical Liquidated Loan Detail 24   Attention: CMBS Trustee (302) 636-4140 CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail 25   1100 North Market Street | Wilmington, DE 19890 | United States    
Interest Shortfall Detail - Collateral Level 26        
Supplemental Notes 27        

 

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 27

 


                         
        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 95001NAU2 3.131000% 14,405,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-2 95001NAV0 3.417000% 5,559,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-SB 95001NAW8 4.147000% 37,388,000.00 19,358,629.82 655,678.44 66,900.20 0.00 0.00 722,578.64 18,702,951.38 33.84% 30.00%
A-3 95001NAX6 3.920000% 180,000,000.00 143,713,818.79 0.00 469,465.14 0.00 0.00 469,465.14 143,713,818.79 33.84% 30.00%
A-4 95001NAY4 4.184000% 223,783,000.00 223,783,000.00 0.00 780,256.73 0.00 0.00 780,256.73 223,783,000.00 33.84% 30.00%
A-S 95001NBB3 4.405000% 46,114,000.00 46,114,000.00 0.00 169,276.81 0.00 0.00 169,276.81 46,114,000.00 25.95% 23.00%
B 95001NBC1 4.556000% 32,115,000.00 32,115,000.00 0.00 121,929.95 0.00 0.00 121,929.95 32,115,000.00 20.44% 18.13%
C 95001NBD9 4.727000% 32,115,000.00 32,115,000.00 0.00 126,506.34 0.00 0.00 126,506.34 32,115,000.00 14.94% 13.25%
D 95001NAC2 3.000000% 21,174,000.00 21,174,000.00 0.00 52,935.00 0.00 0.00 52,935.00 21,174,000.00 11.32% 10.04%
E-RR 95001NAE8 5.004326% 14,234,000.00 14,234,000.00 0.00 59,359.64 0.00 0.00 59,359.64 14,234,000.00 8.88% 7.88%
F-RR 95001NAG3 5.004326% 8,235,000.00 8,235,000.00 0.00 34,342.19 0.00 0.00 34,342.19 8,235,000.00 7.47% 6.63%
G-RR 95001NAJ7 5.004326% 9,881,000.00 9,881,000.00 0.00 41,206.45 0.00 0.00 41,206.45 9,881,000.00 5.77% 5.13%
H-RR* 95001NAL2 5.004326% 7,411,000.00 7,411,000.00 0.00 30,905.88 0.00 0.00 30,905.88 7,411,000.00 4.50% 4.00%
J-RR 95001NAN8 5.004326% 26,351,419.00 26,297,546.30 0.00 12,958.32 0.00 0.00 12,958.32 26,297,546.30 0.00% 0.00%
V 95001NAQ1 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
R 95001NAS7 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
Regular SubTotal   658,765,419.00 584,431,994.91 655,678.44 1,966,042.65 0.00 0.00 2,621,721.09 583,776,316.47    
 
 
X-A 95001NAZ1 0.920251% 461,135,000.00 386,855,448.61 0.00 296,670.15 0.00 0.00 296,670.15 386,199,770.17    
X-B 95001NBA5 0.461662% 110,344,000.00 110,344,000.00 0.00 42,451.33 0.00 0.00 42,451.33 110,344,000.00    
X-D 95001NAA6 2.004326% 21,174,000.00 21,174,000.00 0.00 35,366.33 0.00 0.00 35,366.33 21,174,000.00    
Notional SubTotal   592,653,000.00 518,373,448.61 0.00 374,487.81 0.00 0.00 374,487.81 517,717,770.17    
 
Deal Distribution Total       655,678.44 2,340,530.46 0.00 0.00 2,996,208.90      
 
* 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 27

 


                     
        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 95001NAU2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2 95001NAV0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-SB 95001NAW8 517.77655451 17.53713598 1.78934952 0.00000000 0.00000000 0.00000000 0.00000000 19.32648550 500.23941853
A-3 95001NAX6 798.41010439 0.00000000 2.60813967 0.00000000 0.00000000 0.00000000 0.00000000 2.60813967 798.41010439
A-4 95001NAY4 1,000.00000000 0.00000000 3.48666668 0.00000000 0.00000000 0.00000000 0.00000000 3.48666668 1,000.00000000
A-S 95001NBB3 1,000.00000000 0.00000000 3.67083337 0.00000000 0.00000000 0.00000000 0.00000000 3.67083337 1,000.00000000
B 95001NBC1 1,000.00000000 0.00000000 3.79666667 0.00000000 0.00000000 0.00000000 0.00000000 3.79666667 1,000.00000000
C 95001NBD9 1,000.00000000 0.00000000 3.93916674 0.00000000 0.00000000 0.00000000 0.00000000 3.93916674 1,000.00000000
D 95001NAC2 1,000.00000000 0.00000000 2.50000000 0.00000000 0.00000000 0.00000000 0.00000000 2.50000000 1,000.00000000
E-RR 95001NAE8 1,000.00000000 0.00000000 4.17027118 0.00000000 0.00000000 0.00000000 0.00000000 4.17027118 1,000.00000000
F-RR 95001NAG3 1,000.00000000 0.00000000 4.17027201 0.00000000 0.00000000 0.00000000 0.00000000 4.17027201 1,000.00000000
G-RR 95001NAJ7 1,000.00000000 0.00000000 4.17027123 0.00000000 0.00000000 0.00000000 0.00000000 4.17027123 1,000.00000000
H-RR 95001NAL2 1,000.00000000 0.00000000 4.17027122 0.00000000 0.00000000 0.00000000 0.00000000 4.17027122 1,000.00000000
J-RR 95001NAN8 997.95560535 0.00000000 0.49175037 3.66999553 51.55650821 0.00000000 0.00000000 0.49175037 997.95560535
V 95001NAQ1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 95001NAS7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
 
Notional Certificates                  
X-A 95001NAZ1 838.92016136 0.00000000 0.64334772 0.00000000 0.00000000 0.00000000 0.00000000 0.64334772 837.49828178
X-B 95001NBA5 1,000.00000000 0.00000000 0.38471806 0.00000000 0.00000000 0.00000000 0.00000000 0.38471806 1,000.00000000
X-D 95001NAA6 1,000.00000000 0.00000000 1.67027156 0.00000000 0.00000000 0.00000000 0.00000000 1.67027156 1,000.00000000
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 3 of 27

 


                         
        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-SB 10/01/25 - 10/30/25 30 0.00 66,900.20 0.00 66,900.20 0.00 0.00 0.00 66,900.20 0.00  
A-3 10/01/25 - 10/30/25 30 0.00 469,465.14 0.00 469,465.14 0.00 0.00 0.00 469,465.14 0.00  
A-4 10/01/25 - 10/30/25 30 0.00 780,256.73 0.00 780,256.73 0.00 0.00 0.00 780,256.73 0.00  
X-A 10/01/25 - 10/30/25 30 0.00 296,670.15 0.00 296,670.15 0.00 0.00 0.00 296,670.15 0.00  
X-B 10/01/25 - 10/30/25 30 0.00 42,451.33 0.00 42,451.33 0.00 0.00 0.00 42,451.33 0.00  
X-D 10/01/25 - 10/30/25 30 0.00 35,366.33 0.00 35,366.33 0.00 0.00 0.00 35,366.33 0.00  
A-S 10/01/25 - 10/30/25 30 0.00 169,276.81 0.00 169,276.81 0.00 0.00 0.00 169,276.81 0.00  
B 10/01/25 - 10/30/25 30 0.00 121,929.95 0.00 121,929.95 0.00 0.00 0.00 121,929.95 0.00  
C 10/01/25 - 10/30/25 30 0.00 126,506.34 0.00 126,506.34 0.00 0.00 0.00 126,506.34 0.00  
D 10/01/25 - 10/30/25 30 0.00 52,935.00 0.00 52,935.00 0.00 0.00 0.00 52,935.00 0.00  
E-RR 10/01/25 - 10/30/25 30 0.00 59,359.64 0.00 59,359.64 0.00 0.00 0.00 59,359.64 0.00  
F-RR 10/01/25 - 10/30/25 30 0.00 34,342.19 0.00 34,342.19 0.00 0.00 0.00 34,342.19 0.00  
G-RR 10/01/25 - 10/30/25 30 0.00 41,206.45 0.00 41,206.45 0.00 0.00 0.00 41,206.45 0.00  
H-RR 10/01/25 - 10/30/25 30 0.00 30,905.88 0.00 30,905.88 0.00 0.00 0.00 30,905.88 0.00  
J-RR 10/01/25 - 10/30/25 30 1,256,637.04 109,667.91 0.00 109,667.91 96,709.59 0.00 0.00 12,958.32 1,358,587.15  
Totals     1,256,637.04 2,437,240.05 0.00 2,437,240.05 96,709.59 0.00 0.00 2,340,530.46 1,358,587.15  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 4 of 27

 


     
  Additional Information  
Total Available Distribution Amount (1) 2,996,208.90  
(1) The Available Distribution Amount includes any Prepayment Premiums.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 5 of 27

 


       
Bond / Collateral Reconciliation - Cash Flows  
 
Total Funds Collected   Total Funds Distributed  
Interest   Fees  
Interest Paid or Advanced 2,448,304.15 Master Servicing Fee 3,963.07
Interest Reductions due to Nonrecoverability Determination 0.00 Certificate Administrator Fee 5,089.73
Interest Adjustments 0.00 Trustee Fee 290.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 251.39
ARD Interest 0.00 Operating Advisor Fee 1,238.61
Net Prepayment Interest Excess / (Shortfall) 0.00 Asset Representations Reviewer Fee 231.28
Extension Interest 0.00    
Interest Reserve Withdrawal 0.00    
Total Interest Collected 2,448,304.15 Total Fees 11,064.08
 
Principal   Expenses/Reimbursements  
Scheduled Principal 655,678.44 Reimbursement for Interest on Advances 0.00
Unscheduled Principal Collections   ASER Amount 87,088.38
Principal Prepayments 0.00 Special Servicing Fees (Monthly) 8,567.16
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) 1,054.05
Excess of Prior Principal Amounts Paid 0.00 Legal Fees 0.00
Curtailments 0.00 Rating Agency Expenses 0.00
Principal Adjustments 0.00 Taxes Imposed on Trust Fund 0.00
    Non-Recoverable Advances 0.00
    Workout Delayed Reimbursement Amounts 0.00
    Other Expenses 0.00
Total Principal Collected 655,678.44 Total Expenses/Reimbursements 96,709.59
 
    Interest Reserve Deposit 0.00
 
Other   Payments to Certificateholders and Others  
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 2,340,530.46
Gain on Sale / Excess Liquidation Proceeds 0.00 Principal Distribution 655,678.44
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 2,996,208.90
Total Funds Collected 3,103,982.59 Total Funds Distributed 3,103,982.57
 
© 2021 Computershare. All rights reserved. Confidential.     Page 6 of 27

 


           
    Bond / Collateral Reconciliation - Balances  
 
    Collateral Reconciliation   Certificate Reconciliation  
      Total   Total
Beginning Scheduled Collateral Balance 584,431,994.91 584,431,994.91 Beginning Certificate Balance 584,431,994.91
(-) Scheduled Principal Collections 655,678.44 655,678.44 (-) Principal Distributions 655,678.44
(-) 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 583,776,316.47 583,776,316.47 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 585,144,488.78 585,144,488.78 Ending Certificate Balance 583,776,316.47
Ending Actual Collateral Balance 584,546,861.20 584,546,861.20    
 
 
 
    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 5.00%
        UC / (OC) Interest 0.00
(1) Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.      
(2) Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.      
** A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.     Page 7 of 27

 


                             
        Current Mortgage Loan and Property Stratification        
 
 
 
      Scheduled Balance           Debt Service Coverage Ratio¹      
  Scheduled # Of Scheduled % Of     Weighted Avg Debt Service Coverage # Of Scheduled % Of     Weighted Avg
          WAM² WAC           WAM² WAC  
  Balance Loans Balance Agg. Bal.     DSCR¹ Ratio Loans Balance Agg. Bal.     DSCR¹
  Defeased 9 54,157,817.76 9.28% 30 4.9769 NAP Defeased 9 54,157,817.76 9.28% 30 4.9769 NAP
  1,000,000 or less 0 0.00 0.00% 0 0.0000 0.000000 1.30 or less 5 120,386,565.97 20.62% 30 4.9493 1.057971
1,000,001 to 2,000,000 2 3,082,963.56 0.53% 30 5.8725 1.342170 1.31 to 1.40 3 26,781,030.70 4.59% 31 5.2065 1.368286
2,000,001 to 3,000,000 5 11,563,481.40 1.98% 29 5.2559 2.376588 1.41 to 1.50 3 22,899,349.83 3.92% 30 5.1427 1.458554
3,000,001 to 4,000,000 3 10,030,365.11 1.72% 30 5.2566 1.710384 1.51 to 1.75 3 47,214,664.96 8.09% 31 5.0802 1.593594
4,000,001 to 5,000,000 0 0.00 0.00% 0 0.0000 0.000000 1.76 to 2.00 8 121,710,668.54 20.85% 31 4.9623 1.857349
5,000,001 to 6,000,000 1 5,434,832.01 0.93% 31 4.9700 2.459300 2.01 to 3.00 11 168,139,622.13 28.80% 30 4.6860 2.277180
6,000,001 to 7,000,000 3 19,123,313.96 3.28% 31 5.4165 1.921210 3.01 or greater 2 22,486,596.58 3.85% 29 3.9288 3.382145
7,000,001 to 8,000,000 1 7,400,000.00 1.27% 31 4.9800 1.515000 Totals 44 583,776,316.47 100.00% 30 4.8694 1.775085
8,000,001 to 9,000,000 2 16,531,979.84 2.83% 31 4.8711 1.685449              
9,000,001 to 10,000,000 2 19,666,975.79 3.37% 30 5.1279 1.200495              
10,000,001 to 15,000,000 3 38,298,586.05 6.56% 31 5.1217 1.686802              
15,000,001 to 20,000,000 4 70,218,453.78 12.03% 30 4.6034 2.323492              
20,000,001 to 30,000,000 4 102,037,644.61 17.48% 31 4.9214 1.873274              
30,000,001 to 50,000,000 4 163,543,267.43 28.01% 31 4.7256 1.850338              
  50,000,001 or greater 1 62,686,635.17 10.74% 29 4.7580 1.189600              
  Totals 44 583,776,316.47 100.00% 30 4.8694 1.775085              
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
  used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.        
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.          
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 8 of 27

 


                           
      Current Mortgage Loan and Property Stratification        
 
 
 
 
      State³                    
                  Property Type³      
 
  # Of Scheduled % Of     Weighted Avg              
State       WAM² WAC     # Of Scheduled % Of     Weighted Avg
  Properties Balance Agg. Bal.     DSCR¹ Property Type       WAM² WAC  
                Properties Balance Agg. Bal.     DSCR¹
 
Defeased 10 54,157,817.76 9.28% 30 4.9769 NAP              
              Defeased 10 54,157,817.76 9.28% 30 4.9769 NAP
Alabama 2 6,893,709.57 1.18% 29 4.5806 1.785807              
              Lodging 4 32,960,292.27 5.65% 31 5.1209 1.852428
Arizona 1 12,276,791.79 2.10% 31 4.9860 2.222100              
              Mixed Use 2 3,795,917.49 0.65% 30 5.4683 1.246816
California 11 170,811,179.89 29.26% 31 4.7744 1.978823              
              Mobile Home Park 6 22,898,328.95 3.92% 30 5.3251 2.372207
Colorado 3 16,897,950.90 2.89% 30 5.3200 2.341600              
              Multi-Family 2 61,814,664.96 10.59% 32 5.0434 1.753290
Connecticut 1 3,098,129.53 0.53% 30 5.4700 1.350600              
              Office 8 118,578,712.63 20.31% 31 4.5849 1.820291
Delaware 1 25,673,195.50 4.40% 30 4.6550 1.927300              
              Retail 32 199,412,285.24 34.16% 30 4.7661 1.662389
Florida 5 11,279,585.93 1.93% 29 4.7573 2.410004              
              Self Storage 16 90,158,297.17 15.44% 31 5.0553 2.016568
Georgia 4 17,652,180.03 3.02% 30 5.2375 1.539973              
              Totals 80 583,776,316.47 100.00% 30 4.8694 1.775085
Illinois 3 4,439,825.18 0.76% 29 4.2700 2.315000              
 
Indiana 1 1,550,000.00 0.27% 29 4.2700 2.315000              
 
Louisiana 3 4,885,286.11 0.84% 29 4.2700 2.315000              
 
Maryland 1 2,875,000.00 0.49% 29 4.2700 2.315000              
 
Michigan 1 1,695,917.49 0.29% 30 5.8500 0.401100              
 
New Mexico 1 2,221,402.43 0.38% 31 5.5700 2.283700              
 
New York 3 11,986,596.58 2.05% 30 5.1609 1.998107              
 
North Carolina 1 23,814,664.96 4.08% 31 5.3600 1.655300              
 
Ohio 6 8,490,107.49 1.45% 29 4.2700 2.315000              
 
Pennsylvania 1 39,739,530.34 6.81% 31 5.1000 0.845500              
 
Tennessee 4 25,130,267.93 4.30% 30 4.8656 1.630570              
 
Texas 11 49,503,682.39 8.48% 31 4.8034 2.322117              
 
Virginia 3 69,711,635.17 11.94% 29 4.7088 1.303009              
 
Washington 2 18,062,078.28 3.09% 30 5.0158 1.623457              
 
Wyoming 1 929,781.22 0.16% 29 4.2700 2.315000              
 
Totals 80 583,776,316.47 100.00% 30 4.8694 1.775085              
 
 
Note: Please refer to footnotes on the next page of the report.                      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 9 of 27

 


                             
        Current Mortgage Loan and Property Stratification        
 
 
 
      Note Rate           Seasoning      
    # Of Scheduled % Of     Weighted Avg   # Of Scheduled % Of     Weighted Avg
  Note Rate       WAM² WAC   Seasoning       WAM² WAC  
    Loans Balance Agg. Bal.     DSCR¹   Loans Balance Agg. Bal.     DSCR¹
  Defeased 9 54,157,817.76 9.28% 30 4.9769 NAP Defeased 9 54,157,817.76 9.28% 30 4.9769 NAP
  4.250% or less 1 20,000,000.00 3.43% 29 3.7086 3.368300 12 months or less 0 0.00 0.00% 0 0.0000 0.000000
  4.251% to 4.500% 2 66,858,626.68 11.45% 30 4.2678 2.195674 13 months to 24 months 0 0.00 0.00% 0 0.0000 0.000000
  4.501% to 4.750% 4 97,880,509.70 16.77% 31 4.6834 2.070839 25 months to 36 months 0 0.00 0.00% 0 0.0000 0.000000
  4.751% to 5.000% 8 153,844,094.13 26.35% 30 4.8387 1.592728 37 months to 48 months 0 0.00 0.00% 0 0.0000 0.000000
  5.001% to 5.250% 8 87,902,211.62 15.06% 31 5.1034 1.207922 49 months or greater 35 529,618,498.71 90.72% 30 4.8584 1.808182
  5.251% to 5.500% 5 59,099,372.58 10.12% 30 5.3305 1.808961 Totals 44 583,776,316.47 100.00% 30 4.8694 1.775085
  5.501% to 5.750% 5 40,950,720.44 7.01% 31 5.5928 1.917654              
  5.751% to 6.000% 2 3,082,963.56 0.53% 30 5.8725 1.342170              
  6.001% or greater 0 0.00 0.00% 0 0.0000 0.000000              
  Totals 44 583,776,316.47 100.00% 30 4.8694 1.775085              
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
  is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.        
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.          
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.                
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 10 of 27

 


                             
        Current Mortgage Loan and Property Stratification        
 
 
 
    Anticipated Remaining Term (ARD and Balloon Loans)       Remaining Amortization Term (ARD and Balloon Loans)    
  Anticipated # Of Scheduled % Of     Weighted Avg Remaining # Of Scheduled % Of     Weighted Avg
          WAM² WAC           WAM² WAC  
  Remaining Term Loans Balance Agg. Bal.     DSCR¹ Amortization Term Loans Balance Agg. Bal.     DSCR¹
  Defeased 9 54,157,817.76 9.28% 30 4.9769 NAP Defeased 9 54,157,817.76 9.28% 30 4.9769 NAP
  56 months or less 35 529,618,498.71 90.72% 30 4.8584 1.808182 Interest Only 8 141,481,150.00 24.24% 30 4.5633 2.104796
  57 months or greater 0 0.00 0.00% 0 0.0000 0.000000 300 months or less 27 388,137,348.71 66.49% 30 4.9660 1.700063
  Totals 44 583,776,316.47 100.00% 30 4.8694 1.775085 301 months or greater 0 0.00 0.00% 0 0.0000 0.000000
                Totals 44 583,776,316.47 100.00% 30 4.8694 1.775085
(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 27

 


                         
        Current Mortgage Loan and Property Stratification    
 
 
 
      Age of Most Recent NOI         Remaining Stated Term (Fully Amortizing Loans)  
  Age of Most # Of Scheduled % Of     Weighted Avg Age of Most # Of Scheduled % Of Weighted Avg
          WAM² WAC         WAM² WAC
  Recent NOI Loans Balance Agg. Bal.     DSCR¹ Recent NOI Loans Balance Agg. Bal. DSCR¹
  Defeased 9 54,157,817.76 9.28% 30 4.9769 NAP     No outstanding loans in this group  
Underwriter's Information 0 0.00 0.00% 0 0.0000 0.000000          
  12 months or less 33 488,183,050.88 83.63% 30 4.8353 1.891436          
  13 months to 24 months 1 1,695,917.49 0.29% 30 5.8500 0.401100          
  25 months or greater 1 39,739,530.34 6.81% 31 5.1000 0.845500          
  Totals 44 583,776,316.47 100.00% 30 4.8694 1.775085          
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
  is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.    
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.      
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
  CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
  loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
  balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.            
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 12 of 27

 


                               
            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 310944618 RT Leesburg VA Actual/360 4.758% 257,179.75 83,509.85 0.00 N/A 04/01/28 -- 62,770,145.02 62,686,635.17 11/01/25
2 310945061 SS Various Various Actual/360 4.680% 193,701.78 56,219.99 0.00 N/A 06/11/28 -- 48,064,957.08 48,008,737.09 11/11/25
3 310741003 OF Pittsburgh PA Actual/360 5.100% 174,770.06 56,309.36 0.00 N/A 06/11/28 -- 39,795,839.70 39,739,530.34 10/11/24
4 310945371 MF Sacramento CA Actual/360 4.845% 158,539.17 0.00 0.00 N/A 07/11/28 -- 38,000,000.00 38,000,000.00 11/11/25
5 883100845 Various Various Various Actual/360 4.270% 138,970.12 0.00 0.00 N/A 04/06/28 -- 37,795,000.00 37,795,000.00 11/06/25
6 310944763 OF San Diego CA Actual/360 4.265% 106,886.11 39,727.37 0.00 N/A 06/11/28 -- 29,103,354.05 29,063,626.68 11/11/25
7 883100852 RT Newark DE Actual/360 4.655% 103,081.75 42,773.51 0.00 N/A 05/06/28 -- 25,715,969.01 25,673,195.50 11/06/25
8 300571828 MF Fayetteville NC Actual/360 5.360% 110,055.01 29,704.11 0.00 N/A 06/06/28 -- 23,844,369.07 23,814,664.96 11/06/25
9 300571830 SS Thousand Oaks CA Actual/360 5.580% 112,996.14 30,208.47 0.00 N/A 06/06/28 -- 23,516,365.94 23,486,157.47 11/06/25
10 883100859 OF San Francisco CA Actual/360 3.709% 63,870.33 0.00 0.00 04/06/28 04/06/31 -- 20,000,000.00 20,000,000.00 11/06/25
11 310945340 RT Franklin TN 30/360 4.839% 69,987.75 35,417.31 0.00 N/A 05/11/28 -- 17,355,920.19 17,320,502.88 11/11/25
12 300571824 MH Pueblo CO Actual/360 5.320% 77,525.37 24,879.33 0.00 N/A 05/06/28 02/06/28 16,922,830.23 16,897,950.90 11/06/25
13 310943929 OF Roseville CA Actual/360 4.710% 64,893.33 0.00 0.00 N/A 06/11/28 -- 16,000,000.00 16,000,000.00 11/11/25
14 300571836 RT Montclair CA Actual/360 5.120% 60,928.20 0.00 0.00 N/A 07/06/28 -- 13,819,400.00 13,819,400.00 11/06/25
15 883100865 LO Tucson AZ Actual/360 4.986% 52,805.85 22,229.44 0.00 N/A 06/06/28 -- 12,299,021.23 12,276,791.79 11/06/25
16 883100863 IN New Albany OH Actual/360 4.608% 52,193.66 17,847.57 0.00 06/06/28 06/06/30 03/06/28 13,153,644.24 13,135,796.67 11/06/25
17 883100860 SS Evans GA Actual/360 5.260% 55,352.38 18,173.11 0.00 N/A 05/06/28 -- 12,220,567.37 12,202,394.26 11/06/25
20 883100853 LO Sumner WA Actual/360 5.245% 44,626.40 17,185.73 0.00 N/A 05/06/28 -- 9,880,686.90 9,863,501.17 11/06/25
21 310945147 IN Lysander NY Actual/360 4.840% 38,314.48 17,029.54 0.00 N/A 06/11/28 -- 9,193,024.46 9,175,994.92 11/11/25
22 600944624 RT Various Various Actual/360 5.010% 42,353.04 13,725.94 0.00 N/A 05/11/28 -- 9,817,200.56 9,803,474.62 11/11/25
23 883100862 LO Lancaster CA Actual/360 5.000% 35,944.74 15,053.31 0.00 N/A 06/06/28 -- 8,348,456.04 8,333,402.73 11/06/25
24 883100850 OF Dripping Springs TX Actual/360 4.918% 36,568.88 12,730.96 0.00 N/A 05/06/28 02/06/28 8,635,031.70 8,622,300.74 11/06/25
25 883100861 RT Spokane WA Actual/360 4.740% 33,518.45 13,375.58 0.00 N/A 06/06/28 -- 8,211,952.69 8,198,577.11 11/06/25
26 310741026 OF Uniontown OH Actual/360 5.480% 34,120.11 15,601.02 0.00 N/A 06/11/28 -- 7,230,539.79 7,214,938.77 11/11/25
27 310741027 OF Houston TX Actual/360 5.650% 30,707.58 16,023.24 0.00 N/A 06/11/28 -- 6,311,578.85 6,295,555.61 10/11/25
28 310945442 RT Forest Hills NY Actual/360 4.980% 31,733.67 0.00 0.00 N/A 06/11/28 -- 7,400,000.00 7,400,000.00 11/11/25
29 310741029 SS Sonora CA Actual/360 5.550% 30,921.46 9,043.64 0.00 N/A 06/11/28 -- 6,470,051.99 6,461,008.35 11/11/25
31 883100864 RT Fulshear TX Actual/360 5.071% 28,366.90 9,244.36 0.00 N/A 06/06/28 -- 6,496,194.26 6,486,949.90 11/06/25
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 13 of 27

 


                               
            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
32 410943868 RT Rancho Cucamonga CA Actual/360 5.050% 27,686.52 0.00 0.00 N/A 05/11/28 -- 6,366,750.00 6,366,750.00 11/11/25
33 410944776 RT Vacaville CA Actual/360 4.970% 23,301.80 9,867.56 0.00 N/A 06/11/28 -- 5,444,699.57 5,434,832.01 11/11/25
34 310741034 SS The Woodlands TX Actual/360 5.110% 24,001.42 7,797.10 0.00 N/A 04/11/28 -- 5,454,523.53 5,446,726.43 11/11/25
36 410944648 RT Vacaville CA Actual/360 5.050% 16,748.84 5,534.77 0.00 N/A 05/11/28 -- 3,851,537.42 3,846,002.65 11/11/25
38 310741038 RT Waterbury CT Actual/360 5.470% 14,617.49 5,189.30 0.00 N/A 05/11/28 -- 3,103,318.83 3,098,129.53 11/11/25
39 310741039 RT Mableton GA Actual/360 5.300% 14,109.53 5,326.13 0.00 N/A 05/11/28 -- 3,091,559.06 3,086,232.93 11/11/25
40 310741040 LO Batavia NY Actual/360 5.700% 12,224.81 4,026.40 0.00 N/A 04/11/28 -- 2,490,622.98 2,486,596.58 11/11/25
41 310741041 RT Waycross GA Actual/360 5.040% 10,273.85 3,693.21 0.00 N/A 04/11/28 -- 2,367,246.05 2,363,552.84 11/11/25
42 310741042 MH Sebring FL Actual/360 4.800% 9,899.94 3,216.69 0.00 N/A 01/11/28 -- 2,395,146.24 2,391,929.55 11/11/25
43 310741043 MH Albuquerque NM Actual/360 5.570% 10,672.13 3,632.59 0.00 N/A 06/11/28 -- 2,225,035.02 2,221,402.43 11/11/25
44 410944742 MU Brooklyn NY Actual/360 5.160% 9,331.00 0.00 0.00 N/A 05/11/28 -- 2,100,000.00 2,100,000.00 11/11/25
45 310741045 SS Various NC Actual/360 5.680% 8,726.85 2,855.82 0.00 N/A 06/11/28 -- 1,784,227.09 1,781,371.27 11/11/25
46 310741046 MU Garfield MI Actual/360 5.850% 8,556.55 2,652.33 0.00 N/A 05/11/28 -- 1,698,569.82 1,695,917.49 10/11/25
47 310741047 MH Bend OR Actual/360 4.830% 6,584.03 2,629.37 0.00 N/A 12/11/27 10/11/27 1,583,015.96 1,580,386.59 11/11/25
48 310741048 MH Tampa FL Actual/360 5.900% 7,057.82 2,135.80 0.00 N/A 06/11/28 -- 1,389,181.87 1,387,046.07 11/11/25
49 310741049 MH Cape Canaveral FL Actual/360 5.850% 3,599.10 1,108.63 0.00 N/A 06/11/28 -- 714,461.10 713,352.47 11/11/25
Totals             2,448,304.15 655,678.44 0.00       584,431,994.91 583,776,316.47  
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 14 of 27

 


                           
          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 11,427,117.18 7,700,033.60 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
2 6,855,351.73 4,555,093.18 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
3 3,224,973.00 1,775,210.00 01/01/23 09/30/23 10/14/25 19,849,831.33 807,615.34 143,318.35 2,194,209.13 507,946.16 0.00    
4 3,363,901.07 2,589,059.39 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
5 3,974,339.19 2,939,761.77 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
6 3,117,323.77 1,957,452.21 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
7 3,604,049.14 1,786,551.63 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
8 2,302,661.24 2,114,259.77 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
9 3,133,022.81 1,581,715.55 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
10 30,234,427.35 15,831,806.62 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
11 19,854,139.22 9,442,908.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
12 2,391,066.77 2,184,272.09 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
13 2,161,264.56 1,057,503.17 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
14 0.00 267,614.26 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
15 2,021,134.51 2,276,120.74 04/01/24 03/31/25 -- 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 Full Defeasance  
17 1,348,440.74 665,131.76 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
20 1,406,551.04 1,163,416.14 07/01/24 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
21 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
22 1,031,492.86 370,777.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
23 128,250.53 477,315.60 01/01/25 06/30/25 -- 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 Full Defeasance  
25 1,319,219.17 600,641.94 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
26 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
27 1,343,407.32 0.00 -- -- -- 0.00 0.00 46,703.65 46,703.65 0.00 0.00    
28 705,688.43 443,552.10 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
29 687,472.95 311,425.35 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
31 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 15 of 27

 


                           
          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  
32 667,686.02 602,161.46 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
33 717,471.52 499,166.05 01/01/25 06/30/25 -- 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 Full Defeasance  
36 494,915.60 398,641.82 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
38 311,406.54 274,411.82 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
39 537,011.03 354,930.73 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
40 626,531.52 768,091.04 10/01/24 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
41 249,564.00 130,936.64 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
42 365,223.84 318,040.98 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
43 396,323.69 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
44 187,395.45 106,814.36 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
45 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
46 68,842.30 0.00 -- -- -- 0.00 0.00 11,201.57 11,201.57 0.00 0.00    
47 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
48 272,577.04 140,434.56 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
49 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
Totals 110,530,243.13 65,685,251.33       19,849,831.33 807,615.34 201,223.57 2,252,114.35 507,946.16 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 16 of 27

 


           
      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 17 of 27

 


                                           
                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 1 39,739,530.34 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.869390% 4.830373% 30
10/20/25 0 0.00 0 0.00 1 39,795,839.70 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.869516% 4.830492% 31
09/17/25 0 0.00 0 0.00 1 39,857,524.64 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.869654% 4.830623% 32
08/15/25 0 0.00 0 0.00 1 39,913,318.07 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.869778% 4.830740% 33
07/17/25 0 0.00 0 0.00 1 39,968,867.55 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.869901% 4.830856% 34
06/17/25 0 0.00 0 0.00 1 40,029,820.23 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.870036% 4.830984% 35
05/16/25 0 0.00 0 0.00 1 40,084,860.31 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.870175% 4.831114% 36
04/17/25 0 0.00 0 0.00 1 40,145,322.11 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.870327% 4.831258% 37
03/17/25 0 0.00 0 0.00 1 40,199,857.16 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.870464% 4.831386% 38
02/18/25 0 0.00 0 0.00 1 40,271,194.18 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.870645% 4.831556% 39
01/17/25 0 0.00 0 0.00 1 40,325,178.86 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.870780% 4.831682% 40
12/17/24 0 0.00 0 0.00 1 40,378,927.49 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 4.870913% 4.831808% 41
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.                          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                           Page 18 of 27

 


                                 
            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
3 310741003 10/11/24 12 6   143,318.35 2,194,209.13 859,349.05 40,491,399.48 11/18/22 2        
27 310741027 10/11/25 0 B   46,703.65 46,703.65   0.00 6,311,578.85            
46 310741046 10/11/25 0 B   11,201.57 11,201.57   0.00 1,698,569.82            
Totals           201,223.57 2,252,114.35 859,349.05 48,501,548.15            
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 19 of 27

 


                 
        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   1,580,387 1,580,387   0   0  
25 - 36 Months   562,195,930 522,456,400 39,739,530 0  
37 - 48 Months   0 0   0   0  
49 - 60 Months   0 0   0   0  
> 60 Months   20,000,000 20,000,000   0   0  
 
 
 
 
Historical Delinquency Information            
 
  Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure  
 
Nov-25 583,776,316 544,036,786 0 0 39,739,530 0  
Oct-25 584,431,995 544,636,155 0 0 39,795,840 0  
Sep-25 585,143,505 545,285,980 0 0 39,857,525 0  
Aug-25 585,793,352 545,880,034 0 0 39,913,318 0  
Jul-25 586,440,429 546,471,561 0 0 39,968,868 0  
Jun-25 587,143,635 547,113,815 0 0 40,029,820 0  
May-25 587,729,903 547,645,042 0 0 40,084,860 0  
Apr-25 588,366,452 548,221,130 0 0 40,145,322 0  
Mar-25 588,947,475 548,747,618 0 0 40,199,857 0  
Feb-25 589,684,914 549,413,720 0 0 40,271,194 0  
Jan-25 590,260,281 549,935,102 0 0 40,325,179 0  
Dec-24 590,833,181 550,454,253 0 0 40,378,927 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 20 of 27

 


                     
      Specially Serviced Loan Detail - Part 1        
    Ending Scheduled       Net Operating       Remaining
Pros ID Loan ID Balance Actual Balance Appraisal Value Appraisal Date Income DSCR DSCR Date Maturity Date Amort Term
3 310741003 39,739,530.34 40,491,399.48 23,230,000.00 08/05/25 1,758,521.00 0.84550 09/30/23 06/11/28 271
Totals   39,739,530.34 40,491,399.48 23,230,000.00   1,758,521.00        
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 21 of 27

 


                 
          Specially Serviced Loan Detail - Part 2  
 
        Servicing        
    Property   Transfer Resolution      
Pros ID Loan ID Type¹ State Date Strategy Code²   Special Servicing Comments  
3 310741003 OF PA 11/18/22 2      
  A Receiver as appointed on 2/5/25. The Court granted Lender's motion for entry of a consensual foreclosure judgment and the foreclosure sale is scheduled for early December 2025. Title is expected to be received in early 2026.
 
 
 
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 22 of 27

 


                   
        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
11 310945340 19,377,494.65 4.83900% 19,377,494.65 4.83900% 10 07/08/20 06/11/20 08/11/20
11 310945340 0.00 4.83900%   0.00 4.83900% 10 12/29/21 06/11/20 08/11/20
Totals   19,377,494.65   19,377,494.65        
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 23 of 27

 


                         
        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
18 310741018 05/17/21 13,000,000.00 138,420,000.00 13,461,532.75 461,532.75 13,461,532.75 13,000,000.00 0.00 0.00 0.00 0.00 0.00%
30 310944542 02/17/22 6,611,561.33 6,800,000.00 9,870,361.62 866,100.28 8,535,701.08 7,669,600.80 0.00 0.00 (526.84) 526.84 0.00%
37 310741037 06/16/23 3,804,332.57 5,100,000.00 5,417,246.41 934,618.94 5,417,246.41 4,482,627.47 49,965.77 0.00 (2,278.00) 52,243.77 1.27%
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 23,415,893.90 150,320,000.00 28,749,140.78 2,262,251.97 27,414,480.24 25,152,228.27 49,965.77 0.00 (2,804.84) 52,770.61  
 
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 24 of 27

 


                       
        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
18 310741018 05/17/21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
30 310944542 04/17/23 0.00 0.00 526.84 0.00 0.00 (369.87) 0.00 0.00 1,629.14
    02/17/23 0.00 0.00 526.84 0.00 0.00 369.87 0.00 0.00  
    01/18/23 0.00 0.00 526.84 0.00 0.00 184.62 0.00 0.00  
    10/17/22 0.00 0.00 342.22 0.00 0.00 (331.28) 0.00 0.00  
    05/17/22 0.00 0.00 1,775.80 0.00 0.00 1,102.30 0.00 0.00  
    04/18/22 0.00 0.00 673.50 0.00 0.00 329.40 0.00 0.00  
    02/25/22 0.00 0.00 0.00 0.00 0.00 344.10 0.00 0.00  
37 310741037 10/17/23 0.00 0.00 52,243.77 0.00 0.00 2,278.00 0.00 0.00 52,243.77
    06/16/23 0.00 0.00 49,965.77 0.00 0.00 49,965.77 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   0.00 0.00 52,770.61 0.00 0.00 53,872.91 0.00 0.00 53,872.91
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 25 of 27

 


                         
      Interest Shortfall Detail - Collateral Level        
 
      Special Servicing Fees               Modified
    Deferred           Non-   Reimbursement of Other Interest
  Interest Interest           Recoverable Interest on Advances from Shortfalls / Reduction /
Pros ID Adjustments Collected Monthly Liquidation Work Out ASER PPIS / (PPIE) Interest Advances Interest (Refunds) (Excess)
3 0.00 0.00 8,567.16 0.00 0.00 87,088.38 0.00 0.00 0.00 0.00 0.00 0.00
11 0.00 0.00 0.00 0.00 1,054.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 0.00 0.00 8,567.16 0.00 1,054.05 87,088.38 0.00 0.00 0.00 0.00 0.00 0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.     Collateral Shortfall Total 96,709.59
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 26 of 27

 


     
  Supplemental Notes  
  None  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 27 of 27