# EDGAR Filing Document

**Accession Number:** 0001558013
**File Stem:** 0001888524-23-002898
**Filing Date:** 2023-3
**Character Count:** 269517
**Document Hash:** d25bc7d49b0ca849830d86e030a4ddff
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001888524-23-002898.hdr.sgml**: 20230303

**ACCESSION NUMBER**: 0001888524-23-002898

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20230217

**FILED AS OF DATE**: 20230303

**DATE AS OF CHANGE**: 20230303

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Morgan Stanley Bank of America Merrill Lynch Trust 2012-C6
- **CENTRAL INDEX KEY:** 0001558013
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **STATE OF INCORPORATION:** DE

**FILING VALUES:**
- **FORM TYPE:** 10-D
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-180779-01
- **FILM NUMBER:** 23705543

**BUSINESS ADDRESS:**
- **STREET 1:** 1585 BROADWAY
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10036
- **BUSINESS PHONE:** 212-761-4000

**MAIL ADDRESS:**
- **STREET 1:** 1585 BROADWAY
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10036

# **UNITED STATES <br> SECURITIES AND EXCHANGE COMMISSION <br> Washington D.C. 20549** 

# **FORM 10-D** 

# **ASSET BACKED ISSUER <br> DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF <br> THE SECURITIES EXCHANGE ACT OF 1934** 
For the monthly distribution period from: January 19, 2023 to February 17, 2023

Commission File Number of issuing entity: 333-180779-01

Central Index Key Number of issuing entity: 0001558013

Morgan Stanley Bank of America Merrill Lynch Trust 2012-C6<br> (Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-180779

Central Index Key Number of depositor: 0001547361

Morgan Stanley Capital I Inc.<br> (Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541557

Morgan Stanley Mortgage Capital Holdings LLC<br> (Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001102113

Bank of America, National Association<br> (Exact name of sponsor as specified in its charter)

Jane Lam (212) 761-4000 <br> (Name and telephone number, including area code, of the person to contact in connection with this filing)

New York <br> (State or other jurisdiction of incorporation or organization of the issuing entity)

38-3887004<br> 38-3887005<br> 38-3887006<br> 38-7064513<br> 38-7064514<br> (I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for<br> Wells Fargo Bank, National Association<br> 9062 Old Annapolis Road<br> Columbia, MD 21045<br> (Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000<br> (Telephone number, including area code)

Not Applicable<br> (Former name, former address, if changed since last report)

## **Registered/reporting pursuant to (check one)** 

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Title of Class** | **Section 12(b)** | **Section 12(g)** | **Section 15(d)** | **Name of Exchange (If Section 12(b))** |
| A-1 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-2 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-3 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-4 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-S |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| B |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| C |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes <u>X</u> No

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On February 17, 2023 a distribution was made to holders of the certificates issued by Morgan Stanley Bank of America Merrill Lynch Trust 2012-C6.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the Morgan Stanley Bank of America Merrill Lynch Trust 2012-C6 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

## **Loss Information as reported on February 17, 2023** 

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; **Number of Delinquencies 30+ days** | &nbsp;&nbsp; **% of Delinquencies 30+ days by Pool Balance** | &nbsp;&nbsp; **Number of Loans/REOs with Losses** | &nbsp;&nbsp; **Average Net Loss** |
| &nbsp;&nbsp; 4 | &nbsp;&nbsp; 94.59% | &nbsp;&nbsp; 2 | &nbsp;&nbsp; $0.00 |

---

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC and Bank of America, National Association (each a "Securitizer") and held by Morgan Stanley Bank of America Merrill Lynch Trust 2012-C6 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from January 19, 2023 to February 17, 2023.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on February 14, 2023. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Bank of America, National Association filed its most recent Form ABS-15G on February 13, 2023. The CIK number for Bank of America, National Association is 0001102113.

Part II - OTHER INFORMATION

Item 6. Significant Obligors of Pool Assets.

The 1880 Broadway/15 Central Park West Retail mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB and as disclosed in the Prospectus Supplement for Morgan Stanley Bank of America Merrill Lynch Trust 2012-C6. In accordance with Item 1112(b) of Regulation AB, the most recent unaudited net operating income of the significant obligor was $10,086,668.75 for the period from January 1, 2022 to September 30, 2022.

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) [<u>Monthly report distributed to holders of the certificates issued by Morgan Stanley Bank of America Merrill Lynch Trust 2012-C6, relating to the February 17, 2023 distribution.</u>](msc12c06_ex991-202302.htm)

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Morgan Stanley Capital I Inc.<br> (Depositor)

/s/ Jane Lam<br> Jane Lam, President

Date: March 2, 2023

## Exhibit 99.1

---

| | | |
|:---|:---|:---|
| Distribution Date: | 02/17/23 | Morgan Stanley Bank of America Merrill Lynch Trust 2012-C6 |
| Determination Date: | 02/13/23 |  |
| Next Distribution Date: | 03/17/23 |  |
| Record Date: | 01/31/23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Commercial Mortgage Pass-Through Certificates |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Series 2012-C6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u>February 2023 - Servicer Revision</u> | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u>February 2023 - Servicer Revision</u> |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;The distribution date statement has been revised to reflect an updated appraisal reduction amount on Loan 1238584. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;The distribution date statement has been revised to reflect an updated appraisal reduction amount on Loan 1238584. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;The distribution date statement has been revised to reflect an updated appraisal reduction amount on Loan 1238584. |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Table of Contents** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Contacts** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Section** | **Pages** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Role** | **Party and Contact Information** |  |  |
| Certificate Distribution Detail | &nbsp;&nbsp;&nbsp;2 | Depositor | Morgan Stanley Capital I Inc. |  |  |
| Certificate Factor Detail | &nbsp;&nbsp;&nbsp;3 |  | General Information Number | (212) 761-4000 | <u>cmbs_notices@morganstanley.com</u> |
| Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp;4 |  | 1585 Broadway \| New York, NY 10036 \| United States |  |  |
|  |  | Master Servicer | Wells Fargo Bank, National Association |  |  |
| Exchangeable Certificate Detail | &nbsp;&nbsp;&nbsp;5 |  |  |  |  |
|  |  |  | Investor Relations |  | <u>REAM_InvestorRelations@wellsfargo.com</u> |
| Additional Information | &nbsp;&nbsp;&nbsp;6 |  |  |  |  |
|  |  |  | Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States | Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States | Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States |
| Bond / Collateral Reconciliation - Cash Flows | &nbsp;&nbsp;&nbsp;7 | Special Servicer | LNR Partners, Inc. |  |  |
| Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;8 |  | Bonita Erbstein | (305) 695-5691 | <u>berbstein@lnrpartners.com</u> |
| Current Mortgage Loan and Property Stratification | 9-13 |  | 2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States | 2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States |  |
| Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;14 | Trust Advisor | Situs Holdings, LLC |  |  |
| Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;15 |  | Attn: Stacey Ciarlanti |  | <u>SSNotices@situsamc.com</u> |
| Principal Prepayment Detail | &nbsp;&nbsp;16 |  | 2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111 \| United States | 2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111 \| United States |  |
| Historical Detail | &nbsp;&nbsp;17 | Certificate Administrator | Computershare Trust Company, N.A. as agent for Wells Fargo |  |  |
|  |  |  | Bank, N.A. |  |  |
| Delinquency Loan Detail | &nbsp;&nbsp;18 |  | Corporate Trust Services (CMBS) |  | <u>cts.cmbs.bond.admin@wellsfargo.com;</u> |
| Collateral Stratification and Historical Detail | &nbsp;&nbsp;19 |  |  |  | <u>trustadministrationgroup@wellsfargo.com</u> |
|  |  |  | 9062 Old Annapolis Road \| Columbia, MD 21045 \| United States |  |  |
| Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp;20 |  |  |  |  |
|  |  | Trustee | U.S. Bank National Association |  |  |
| Specially Serviced Loan Detail - Part 2 | &nbsp;&nbsp;21 |  | General Contact | (312) 332-7457 |  |
| Modified Loan Detail | &nbsp;&nbsp;22 |  | 190 South LaSalle Street, 7th Floor \| Chicago, IL 60603 \| United States | 190 South LaSalle Street, 7th Floor \| Chicago, IL 60603 \| United States |  |
| Historical Liquidated Loan Detail | &nbsp;&nbsp;23 |  |  |  |  |
| Historical Bond / Collateral Loss Reconciliation Detail | &nbsp;&nbsp;24 |  |  |  |  |
| Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;25 |  |  |  |  |
| Supplemental Notes | &nbsp;&nbsp;26 |  |  |  |  |

---

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 special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

<br>© 2021 Computershare. All rights reserved. Confidential. Page 1 of 26

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Certificate Distribution Detail | Certificate Distribution Detail | Certificate Distribution Detail | Certificate Distribution Detail |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | **Current** | **Original** |
|  |  | **Pass-Through** |  |  | **Principal** | &nbsp;&nbsp; **Interest** | **Prepayment** |  |  |  | **Credit** | **Credit** |
| &nbsp;&nbsp;&nbsp; **Class (3)** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **CUSIP** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate (2)** | **Original Balance Beginning Balance** | **Original Balance Beginning Balance** | **Distribution** | **Distribution** | &nbsp;&nbsp; **Penalties** | **Realized Losses Total Distribution Ending Balance** | **Realized Losses Total Distribution Ending Balance** | **Realized Losses Total Distribution Ending Balance** | **Support** **¹** **Support** **¹** | **Support** **¹** **Support** **¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-1 | &nbsp;&nbsp;&nbsp;&nbsp;61761DAA0 | &nbsp;&nbsp;&nbsp;&nbsp;0.664000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;67000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% | &nbsp;&nbsp;&nbsp;30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-2 | &nbsp;&nbsp;&nbsp;&nbsp;61761DAB8 | &nbsp;&nbsp;&nbsp;&nbsp;1.868000% | &nbsp;&nbsp;&nbsp;&nbsp;236000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% | &nbsp;&nbsp;&nbsp;30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-3 | &nbsp;&nbsp;&nbsp;&nbsp;61761DAC6 | &nbsp;&nbsp;&nbsp;&nbsp;2.506000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;72000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% | &nbsp;&nbsp;&nbsp;30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-4 | &nbsp;&nbsp;&nbsp;&nbsp;61761DAD4 | &nbsp;&nbsp;&nbsp;&nbsp;2.858000% | &nbsp;&nbsp;&nbsp;&nbsp;411447000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% | &nbsp;&nbsp;&nbsp;30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;AS | &nbsp;&nbsp;&nbsp;&nbsp;61761DAE2 | &nbsp;&nbsp;&nbsp;&nbsp;3.476000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;98306000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% | &nbsp;&nbsp;&nbsp;21.25% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | &nbsp;&nbsp;&nbsp;&nbsp;61761DAF9 | &nbsp;&nbsp;&nbsp;&nbsp;3.930000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;50557000.00 | &nbsp;&nbsp;&nbsp;&nbsp;1093163.91 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;91149.87 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3580.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 94729.98 | &nbsp;&nbsp;1002014.04 | &nbsp;&nbsp;&nbsp;99.45% | &nbsp;&nbsp;&nbsp;16.75% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | &nbsp;&nbsp;&nbsp;&nbsp;61761DAH5 | &nbsp;&nbsp;&nbsp;&nbsp;4.536000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;43536000.00 | &nbsp;&nbsp;&nbsp;43536000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;164566.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 164566.08 | 43536000.00 | &nbsp;&nbsp;&nbsp;75.56% | &nbsp;&nbsp;&nbsp;12.88% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | &nbsp;&nbsp;&nbsp;&nbsp;61761DAQ5 | &nbsp;&nbsp;&nbsp;&nbsp;4.539693% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21065000.00 | &nbsp;&nbsp;&nbsp;21065000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;79690.53 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 79690.53 | 21065000.00 | &nbsp;&nbsp;&nbsp;64.00% | &nbsp;&nbsp;&nbsp;11.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;E | &nbsp;&nbsp;&nbsp;&nbsp;61761DAS1 | &nbsp;&nbsp;&nbsp;&nbsp;4.539693% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;40727000.00 | &nbsp;&nbsp;&nbsp;40727000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;154073.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 154073.40 | 40727000.00 | &nbsp;&nbsp;&nbsp;41.65% | &nbsp;&nbsp;&nbsp;&nbsp;7.38% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;F | &nbsp;&nbsp;&nbsp;&nbsp;61761DAU6 | &nbsp;&nbsp;&nbsp;&nbsp;4.539693% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9831000.00 | &nbsp;&nbsp;&nbsp;&nbsp;9831000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37191.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 37191.44 | &nbsp;&nbsp;9831000.00 | &nbsp;&nbsp;&nbsp;36.25% | &nbsp;&nbsp;&nbsp;&nbsp;6.50% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;G | &nbsp;&nbsp;&nbsp;&nbsp;61761DAW2 | &nbsp;&nbsp;&nbsp;&nbsp;4.500000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;19661000.00 | &nbsp;&nbsp;&nbsp;19661000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;73728.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 73728.75 | 19661000.00 | &nbsp;&nbsp;&nbsp;25.47% | &nbsp;&nbsp;&nbsp;&nbsp;4.75% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;H | &nbsp;&nbsp;&nbsp;&nbsp;61761DAY8 | &nbsp;&nbsp;&nbsp;&nbsp;4.500000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;12639000.00 | &nbsp;&nbsp;&nbsp;12639000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;33998.32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 33998.32 | 12639000.00 | &nbsp;&nbsp;&nbsp;18.53% | &nbsp;&nbsp;&nbsp;&nbsp;3.63% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;J | &nbsp;&nbsp;&nbsp;&nbsp;61761DBA9 | &nbsp;&nbsp;&nbsp;&nbsp;4.500000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;40727393.00 | &nbsp;&nbsp;&nbsp;33764999.81 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 33764999.81 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% | &nbsp;&nbsp;&nbsp;&nbsp;0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;R | &nbsp;&nbsp;&nbsp;&nbsp;61761DBC5 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% | &nbsp;&nbsp;&nbsp;&nbsp;0.00% |
| **Regular SubTotal** | **Regular SubTotal** |  | &nbsp;&nbsp;&nbsp; **1123496394.00** | &nbsp;&nbsp; **182317163.72** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **91149.87** | &nbsp;&nbsp;&nbsp;&nbsp; **546828.63** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | **637978.50** | **182226013.85** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-A | &nbsp;&nbsp;&nbsp;&nbsp;61761DAJ1 | &nbsp;&nbsp;&nbsp;&nbsp;4.539693% | &nbsp;&nbsp;&nbsp;&nbsp;884753000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-B | &nbsp;&nbsp;&nbsp;&nbsp;61761DAL6 | &nbsp;&nbsp;&nbsp;&nbsp;0.018537% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;94093000.00 | &nbsp;&nbsp;&nbsp;44629163.91 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;689.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;689.40 | 44538014.04 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-C | &nbsp;&nbsp;&nbsp;&nbsp;61761DAN2 | &nbsp;&nbsp;&nbsp;&nbsp;0.019045% | &nbsp;&nbsp;&nbsp;&nbsp;144650393.00 | &nbsp;&nbsp;137687999.81 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2185.27 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;2185.27 | 137687999.81 |  |  |
| **Notional SubTotal** | **Notional SubTotal** |  | &nbsp;&nbsp;&nbsp; **1123496393.00** | &nbsp;&nbsp; **182317163.72** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **2874.67** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp; **2874.67** | **182226013.85** |  |  |
| **Deal Distribution Total** | **Deal Distribution Total** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **91149.87** | &nbsp;&nbsp;&nbsp;&nbsp; **549703.30** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | **640853.17** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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). |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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. | the underlying index (if and as applicable), and any other matters provided in the governing documents. | the underlying index (if and as applicable), and any other matters provided in the governing documents. | the underlying index (if and as applicable), and any other matters provided in the governing documents. |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3) | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and | The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PST. For details on the current status and |
|  | payments of Class PST, see page 5. | payments of Class PST, see page 5. |  |  |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Page 2 of 26 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Page 2 of 26 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Certificate Factor Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Certificate Factor Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Certificate Factor Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Certificate Factor Detail |  |  |  |
|  |  |  |  |  |  | **Cumulative** |  |  |  |  |
|  |  |  |  |  | **Interest Shortfalls** | &nbsp;&nbsp; **Interest** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp;&nbsp; **CUSIP** | **Beginning Balance** | **Principal Distribution** | **Interest Distribution** | &nbsp;&nbsp;&nbsp; **/ (Paybacks)** | **Shortfalls** | **Prepayment Penalties** | **Losses** | **Total Distribution** | **Ending Balance** |
| **Regular Certificates** | **Regular Certificates** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-1 | 61761DAA0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-2 | 61761DAB8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-3 | 61761DAC6 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-4 | 61761DAD4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;AS | 61761DAE2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 61761DAF9 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21.62240461 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.80291295 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.07081334 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.87372629 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;19.81949166 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 61761DAH5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.78000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.78000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 61761DAQ5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.78307762 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.78307762 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;E | 61761DAS1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.78307757 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.78307757 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;F | 61761DAU6 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.78307802 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.78307802 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;G | 61761DAW2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.75000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.75000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;H | 61761DAY8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.68995332 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.06004668 | &nbsp;&nbsp;&nbsp;&nbsp;2.82740090 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.68995332 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;J | 61761DBA9 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;829.04888634 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.10893334 | &nbsp;&nbsp;&nbsp;62.79449755 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;829.04888634 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;R | 61761DBC5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| **Notional Certificates** | **Notional Certificates** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-A | 61761DAJ1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-B | 61761DAL6 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;474.30907623 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00732679 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00732679 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;473.34035518 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-C | 61761DAN2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;951.86744366 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.01510725 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.01510725 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;951.86744366 |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Page 3 of 26 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp;Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp;Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp;Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp;Certificate Interest Reconciliation Detail |  |  |  |  |
|  |  |  |  |  |  |  |  |  | **Additional** |  |  |  |
|  |  |  |  | **Accrued** | **Net Aggregate** | **Distributable** | &nbsp;&nbsp; **Interest** |  | &nbsp;&nbsp; **Interest** |  |  |  |
|  |  | **Accrual** | **Prior Interest** | **Certificate** | &nbsp;&nbsp; **Prepayment** | **Certificate** | **Shortfalls /** | **Payback of Prior** | **Distribution** | &nbsp;&nbsp; **Interest** | &nbsp;&nbsp;&nbsp; **Cumulative** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp; **Accrual Period** | &nbsp;&nbsp; **Days** | &nbsp;&nbsp; **Shortfalls** | &nbsp;&nbsp; **Interest** | **Interest Shortfall** | &nbsp;&nbsp;&nbsp; **Interest** | **(Paybacks)** | **Realized Losses** | &nbsp;&nbsp; **Amount** | **Distribution** | **Interest Shortfalls** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;AS | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-B | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;689.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;689.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;689.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;X-C | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2185.27 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2185.27 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2185.27 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3580.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3580.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3580.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;164566.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;164566.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;164566.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;D | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;79690.53 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;79690.53 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;79690.53 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;E | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;154073.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;154073.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;154073.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;F | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;37191.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37191.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;37191.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;G | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;73728.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;73728.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;73728.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;H | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;&nbsp;&nbsp;22337.59 | &nbsp;&nbsp;&nbsp;&nbsp;47396.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;47396.25 | &nbsp;&nbsp;&nbsp;&nbsp;13397.93 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;33998.32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;35735.52 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;J | 01/01/23 - 01/30/23 | &nbsp;&nbsp;&nbsp;30 | &nbsp;&nbsp;2430837.43 | &nbsp;&nbsp;&nbsp;&nbsp;126618.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;126618.75 | &nbsp;&nbsp;&nbsp;&nbsp;126618.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2557456.18 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  | &nbsp;&nbsp; **2453175.02** | &nbsp;&nbsp;&nbsp;&nbsp; **689719.98** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp; **689719.98** | &nbsp;&nbsp;&nbsp;&nbsp; **140016.68** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp; **549703.30** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **2593191.70** |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  | Page 4 of 26 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Exchangeable Certificate Detail | Exchangeable Certificate Detail | Exchangeable Certificate Detail |  |  |  |  |  |  |
|  |  | **Pass-Through** | **Maximum Initial** |  |  |  | **Prepayment** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp; **CUSIP** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Beginning Balance Principal Distribution Interest Distribution** | **Beginning Balance Principal Distribution Interest Distribution** | **Beginning Balance Principal Distribution Interest Distribution** | &nbsp;&nbsp; **Penalties** |  | **Losses** |  | **Total Distribution** | **Ending Balance** |
| **Regular Interest** |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;A-S (Cert) | 61761DAE2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;98306000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  | 0.00 |  | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;AS (PST) | &nbsp;&nbsp;&nbsp;&nbsp;NA | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;98306000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  | 0.00 |  | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B (Cert) | 61761DAF9 | &nbsp;&nbsp;3.930000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;50557000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1093163.91 | 91149.87 | &nbsp;&nbsp;3580.11 |  | 0.00 |  | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;94729.98 | &nbsp;&nbsp;&nbsp;&nbsp;1002014.04 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;B (PST) | &nbsp;&nbsp;&nbsp;&nbsp;NA | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;50557000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  | 0.00 |  | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C (Cert) | 61761DAH5 | &nbsp;&nbsp;4.536000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;43536000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;43536000.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | 164566.08 |  | 0.00 |  | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;164566.08 | &nbsp;&nbsp;&nbsp;&nbsp;43536000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;C (PST) | &nbsp;&nbsp;&nbsp;&nbsp;NA | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;43536000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  | 0.00 |  | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| **Regular Interest Total** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **384798000.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **44629163.91** | **91149.87** | **168146.19** |  | **0.00** |  | **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **259296.06** | &nbsp;&nbsp;&nbsp;&nbsp; **44538014.04** |
| **Exchangeable Certificate Details** | **Exchangeable Certificate Details** |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;PST | 61761DAG7 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;N/A | &nbsp;&nbsp;&nbsp;&nbsp;192399000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  | 0.00 |  | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| **Exchangeable Certificates Total** | **Exchangeable Certificates Total** |  | &nbsp;&nbsp;&nbsp;&nbsp; **192399000.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** |  | **0.00** |  | **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;Page 5 of 26 |

---

------

---

| | | |
|:---|:---|:---|
|  | Additional Information |  |
| &nbsp;&nbsp;&nbsp;Total Available Distribution Amount (1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;640853.17 |  |
| (1) The Available Distribution Amount includes any Prepayment Premiums. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |  | Page 6 of 26 |

---

------

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Cash Flows | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Cash Flows | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Cash Flows |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Collected** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Distributed** |  |
| &nbsp;&nbsp; **Interest** |  | **Fees** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest Paid or Advanced | 714254.24 | &nbsp;&nbsp;Master Servicing Fee | &nbsp;&nbsp;&nbsp;&nbsp;3095.84 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest Reductions due to Nonrecoverability Determination | (81600.07) | &nbsp;&nbsp;Certificate Administrator Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;588.73 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest Adjustments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;Trustee Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;70.65 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;Trust Advisor Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;196.24 |
| &nbsp;&nbsp;&nbsp;&nbsp;ARD Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;Insurer Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Prepayment Interest Excess / (Shortfall) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Extension Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest Reserve Withdrawal | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Interest Collected | 632654.17 |  |  |
|  |  | &nbsp;&nbsp;Total Fees | &nbsp;&nbsp;&nbsp;&nbsp;3951.46 |
| &nbsp;&nbsp; **Principal** |  | **Expenses/Reimbursements** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Scheduled Principal | 91149.87 | &nbsp;&nbsp;&nbsp;Reimbursement for Interest on Advances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Unscheduled Principal Collections |  | &nbsp;&nbsp;&nbsp;ASER Amount | &nbsp;&nbsp;&nbsp;&nbsp;19467.23 |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal Prepayments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Special Servicing Fees (Monthly) | &nbsp;&nbsp;&nbsp;&nbsp;39248.83 |
| &nbsp;&nbsp;&nbsp;&nbsp;Collection of Principal after Maturity Date | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Special Servicing Fees (Liquidation) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Recoveries From Liquidations and Insurance Proceeds | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Special Servicing Fees (Work Out) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Excess of Prior Principal Amounts Paid | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Legal Fees | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Curtailments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Rating Agency Expenses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Negative Amortization | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Taxes Imposed on Trust Fund | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal Adjustments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Non-Recoverable Advances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|  |  | &nbsp;&nbsp;&nbsp;Workout Delayed Reimbursement Amounts | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|  |  | &nbsp;&nbsp;&nbsp;Other Expenses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Principal Collected | 91149.87 | &nbsp;&nbsp;&nbsp;Total Expenses/Reimbursements | &nbsp;&nbsp;&nbsp;&nbsp;58716.06 |
|  |  | **Interest Reserve Deposit** | &nbsp;&nbsp;&nbsp;&nbsp; **20283.36** |
| &nbsp;&nbsp; **Other** |  | **Payments to Certificateholders and Others** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepayment Penalties / Yield Maintenance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Interest Distribution | &nbsp;&nbsp;&nbsp;549703.30 |
| &nbsp;&nbsp;&nbsp;&nbsp;Excess Liquidation Proceeds | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Principal Distribution | &nbsp;&nbsp;&nbsp;&nbsp;91149.87 |
| &nbsp;&nbsp;&nbsp;&nbsp;Borrower Option Extension Fees | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Prepayment Penalties / Yield Maintenance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net SWAP Counterparty Payments Received | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Net SWAP Counterparty Payments Paid | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Other Collected | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;Total Payments to Certificateholders and Others | &nbsp;&nbsp;&nbsp;640853.17 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Collected** | **723804.04** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Distributed** | &nbsp;&nbsp;&nbsp; **723804.05** |
|© 2021 Computershare. All rights reserved. Confidential. |  |  | Page 7 of 26 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Bond / Collateral Reconciliation - Balances |  |
|  |  | &nbsp;&nbsp; **Collateral Reconciliation** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Certificate Reconciliation** |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total** |  | **Total** |
| Beginning Scheduled Collateral Balance | Beginning Scheduled Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp;182317163.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;182317163.72 | Beginning Certificate Balance | 182317163.72 |
| (-) Scheduled Principal Collections | (-) Scheduled Principal Collections | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;91149.87 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;91149.87 | (-) Principal Distributions | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;91149.87 |
| (-) Unscheduled Principal Collections | (-) Unscheduled Principal Collections | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | (-) Realized Losses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (-) Principal Adjustments (Cash) | (-) Principal Adjustments (Cash) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;Realized Loss and Realized Loss Adjustments on Collateral | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (-) Principal Adjustments (Non-Cash) | (-) Principal Adjustments (Non-Cash) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Current Period NRA¹ | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (-) Realized Losses from Collateral | (-) Realized Losses from Collateral | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Current Period WODRA¹ | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (-) Other Adjustments² | (-) Other Adjustments² | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;Principal Used to Pay Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;Non-Cash Principal Adjustments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Ending Scheduled Collateral Balance | Ending Scheduled Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp;182226013.85 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;182226013.85 | &nbsp;&nbsp;&nbsp;&nbsp;Certificate Other Adjustments\*\* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Beginning Actual Collateral Balance | Beginning Actual Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp;184488189.05 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;184488189.05 | Ending Certificate Balance | 182226013.85 |
| Ending Actual Collateral Balance | Ending Actual Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp;184392291.32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;184392291.32 |  |  |
|  |  | **NRA/WODRA Reconciliation** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Under / Over Collateralization Reconciliation** |  |
|  |  | Non-Recoverable Advances (NRA) from | Workout Delayed Reimbursement of Advances |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Principal | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(WODRA) from Principal | Beginning UC / (OC) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Beginning Cumulative Advances | Beginning Cumulative Advances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6962393.89 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | UC / (OC) Change | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Current Period Advances | Current Period Advances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | Ending UC / (OC) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Ending Cumulative Advances | Ending Cumulative Advances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6962393.89 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | Net WAC Rate | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.54% |
|  |  |  |  | UC / (OC) Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (1) | Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. | 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. | 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. | A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  | &nbsp;&nbsp;Page 8 of 26 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled Balance** |  |  |  |  |  | **Debt Service Coverage Ratio** **¹** | **Debt Service Coverage Ratio** **¹** |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** | **Debt Service Coverage** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |
|  |  |  |  |  | **WAM** **²** | **WAC** |  |  |  |  |  | **WAM** **²** | **WAC** |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Ratio** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** |
|  | 10,000,000 or less | &nbsp;&nbsp;2 | 19164831.52 | 10.52% | &nbsp;&nbsp;(4) | 4.7619 | &nbsp;&nbsp;&nbsp;2.432442 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.10 or less | &nbsp;&nbsp;1 | &nbsp;&nbsp;17387408.19 | 9.54% | &nbsp;&nbsp;(6) | 5.4500 | &nbsp;&nbsp;&nbsp;(0.549100) |
| &nbsp;&nbsp;10,000,001 to 20,000,000 | &nbsp;&nbsp;10,000,001 to 20,000,000 | &nbsp;&nbsp;1 | 17387408.19 | 9.54% | &nbsp;&nbsp;(6) | 5.4500 | &nbsp;&nbsp;(0.549100) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.11-1.30 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |
| &nbsp;&nbsp;20,000,001 to 30,000,000 | &nbsp;&nbsp;20,000,001 to 30,000,000 | &nbsp;&nbsp;1 | 20673774.14 | 11.35% | &nbsp;&nbsp;(5) | 4.6800 | &nbsp;&nbsp;&nbsp;1.484600 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.31-1.40 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |
| &nbsp;&nbsp;30,000,001 to 40,000,000 | &nbsp;&nbsp;30,000,001 to 40,000,000 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.41-1.50 | &nbsp;&nbsp;1 | &nbsp;&nbsp;20673774.14 | 11.35% | &nbsp;&nbsp;(5) | 4.6800 | &nbsp;&nbsp;&nbsp;1.484600 |
| &nbsp;&nbsp;40,000,001 to 50,000,000 | &nbsp;&nbsp;40,000,001 to 50,000,000 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.51-1.60 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |
| &nbsp;&nbsp;50,000,001 to 60,000,000 | &nbsp;&nbsp;50,000,001 to 60,000,000 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.61-1.70 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |
| &nbsp;&nbsp;60,000,001 to 70,000,000 | &nbsp;&nbsp;60,000,001 to 70,000,000 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.71-1.80 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |
| &nbsp;&nbsp;70,000,001 to 80,000,000 | &nbsp;&nbsp;70,000,001 to 80,000,000 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.81-1.90 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |
|  | 80,000,001 or greater | &nbsp;&nbsp;1 | 125000000.00 | 68.60% | &nbsp;&nbsp;(5) | 4.3700 | &nbsp;&nbsp;&nbsp;2.404700 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.91-2.00 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **5** | **182226013.85** | **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp; **2.021389** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.01-2.10 | &nbsp;&nbsp;1 | &nbsp;&nbsp;&nbsp;9862178.83 | 5.41% | &nbsp;&nbsp;(4) | 4.6600 | &nbsp;&nbsp;&nbsp;2.053100 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.11-2.20 | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;2.21 or greater | &nbsp;&nbsp;2 | 134302652.69 | 73.70% | &nbsp;&nbsp;(5) | 4.4046 | &nbsp;&nbsp;&nbsp;2.434478 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **5** | **182226013.85** | **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp; **2.021389** |
| (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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 9 of 26 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  |  | **State** **³** |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property Type** **³** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property Type** **³** |  |  |  |
|  | &nbsp;&nbsp;&nbsp; **# Of** | **Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State** |  |  |  | **WAM** **²** | **WAC** |  |  | &nbsp;&nbsp;&nbsp; **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp; **Weighted Avg** |
|  | **Properties** | **Balance** | &nbsp;&nbsp;&nbsp; **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** | **Property Type** |  |  |  | **WAM** **²** | **WAC** |  |
|  |  |  |  |  |  |  |  | **Properties** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;California | &nbsp;&nbsp;&nbsp;&nbsp;2 | &nbsp;&nbsp;&nbsp;19164831.52 | &nbsp;&nbsp;&nbsp;&nbsp;10.52% | &nbsp;&nbsp;(4) | 4.7619 | &nbsp;&nbsp;&nbsp;2.432442 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;Office | &nbsp;&nbsp;&nbsp;&nbsp;1 | &nbsp;&nbsp;20673774.14 | 11.35% | &nbsp;&nbsp;(5) | 4.6800 | &nbsp;&nbsp;&nbsp;&nbsp;1.484600 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Illinois | &nbsp;&nbsp;&nbsp;&nbsp;1 | &nbsp;&nbsp;&nbsp;20673774.14 | &nbsp;&nbsp;&nbsp;&nbsp;11.35% | &nbsp;&nbsp;(5) | 4.6800 | &nbsp;&nbsp;&nbsp;1.484600 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;Retail | &nbsp;&nbsp;&nbsp;&nbsp;4 | 161552239.71 | 88.65% | &nbsp;&nbsp;(5) | 4.5327 | &nbsp;&nbsp;&nbsp;&nbsp;2.090082 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;New York | &nbsp;&nbsp;&nbsp;&nbsp;2 | 142387408.19 | &nbsp;&nbsp;&nbsp;&nbsp;78.14% | &nbsp;&nbsp;(5) | 4.5019 | &nbsp;&nbsp;&nbsp;2.044001 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp;&nbsp; **5** | **182226013.85** | **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp;&nbsp; **2.021389** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp;&nbsp; **5** | **182226013.85** | &nbsp;&nbsp;&nbsp; **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp; **2.021389** |  |  |  |  |  |  |  |
| Note: Please refer to footnotes on the next page of the report. | Note: Please refer to footnotes on the next page of the report. | Note: Please refer to footnotes on the next page of the report. |  |  |  |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 10 of 26 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Note Rate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Note Rate** |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Seasoning** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Seasoning** |  |  |  |
|  |  | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |  | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp; **Weighted Avg** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Note Rate** |  |  |  | **WAM** **²** | **WAC** |  | &nbsp;&nbsp;&nbsp;&nbsp; **Seasoning** |  |  |  | **WAM** **²** | **WAC** |  |
|  |  | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** |  | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** |
|  | &nbsp;&nbsp;4.500% or less | &nbsp;&nbsp;1 | 125000000.00 | 68.60% | &nbsp;&nbsp;(5) | 4.3700 | &nbsp;&nbsp;&nbsp;2.404700 | 12 months or less | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  | 4.501% to 5.000% | &nbsp;&nbsp;3 | &nbsp;&nbsp;39838605.66 | 21.86% | &nbsp;&nbsp;(5) | 4.7194 | &nbsp;&nbsp;&nbsp;1.940571 | &nbsp;&nbsp;13 to 24 months | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  | 5.001% or greater | &nbsp;&nbsp;1 | &nbsp;&nbsp;17387408.19 | 9.54% | &nbsp;&nbsp;(6) | 5.4500 | &nbsp;&nbsp;(0.549100) | &nbsp;&nbsp;25 to 36 months | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **5** | **182226013.85** | **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp; **2.021389** | &nbsp;&nbsp;37 to 48 months | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  |  |  |  |  |  |  |  | 49 months or greater | &nbsp;&nbsp;5 | 182226013.85 | 100.00% | &nbsp;&nbsp;(5) | 4.5494 | &nbsp;&nbsp;&nbsp;&nbsp;2.021389 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **5** | **182226013.85** | **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp;&nbsp; **2.021389** |
| (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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 11 of 26 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Anticipated Remaining Term (ARD and Balloon Loans)** | &nbsp;&nbsp;&nbsp;&nbsp; **Anticipated Remaining Term (ARD and Balloon Loans)** | &nbsp;&nbsp;&nbsp;&nbsp; **Anticipated Remaining Term (ARD and Balloon Loans)** | &nbsp;&nbsp;&nbsp;&nbsp; **Anticipated Remaining Term (ARD and Balloon Loans)** |  |  |  | **Remaining Amortization Term (ARD and Balloon Loans)** | **Remaining Amortization Term (ARD and Balloon Loans)** | **Remaining Amortization Term (ARD and Balloon Loans)** | **Remaining Amortization Term (ARD and Balloon Loans)** |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Anticipated** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** | &nbsp;&nbsp;&nbsp;&nbsp; **Remaining** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp;&nbsp; **Weighted Avg** |
|  |  |  |  |  | **WAM** **²** | **WAC** |  |  |  |  |  | **WAM** **²** | **WAC** |  |
|  | **Remaining Term** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** | **Amortization Term** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** |
|  | 60 months or less | &nbsp;&nbsp;5 | 182226013.85 | 100.00% | &nbsp;&nbsp;(5) | 4.5494 | &nbsp;&nbsp;&nbsp;2.021389 | &nbsp;&nbsp;&nbsp;&nbsp;Interest Only | &nbsp;&nbsp;1 | 125000000.00 | 68.60% | &nbsp;&nbsp;(5) | 4.3700 | &nbsp;&nbsp;&nbsp;&nbsp;2.404700 |
|  | 61 months or greater | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 | 300 months or less | &nbsp;&nbsp;4 | &nbsp;&nbsp;57226013.85 | 31.40% | &nbsp;&nbsp;(5) | 4.9414 | &nbsp;&nbsp;&nbsp;&nbsp;1.184115 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **5** | **182226013.85** | **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp; **2.021389** | &nbsp;&nbsp;301-350 months | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  |  |  |  |  |  |  |  | 350 months or greater | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **5** | **182226013.85** | **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp;&nbsp; **2.021389** |
| (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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. | 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. |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 12 of 26 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;Current Mortgage Loan and Property Stratification |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Age of Most Recent NOI** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Age of Most Recent NOI** |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Remaining Stated Term (Fully Amortizing Loans)** | &nbsp;&nbsp;&nbsp;&nbsp; **Remaining Stated Term (Fully Amortizing Loans)** | &nbsp;&nbsp;&nbsp;&nbsp; **Remaining Stated Term (Fully Amortizing Loans)** |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Age of Most** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** | **Age of Most** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Weighted Avg** |
|  |  |  |  |  | **WAM** **²** | **WAC** |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **WAM** **²** | **WAC** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Recent NOI** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** | **Recent NOI** | **Loans** | **Balance** | **Agg. Bal.** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR** **¹** |
|  | &nbsp;&nbsp;&nbsp;12 months or less | &nbsp;&nbsp;4 | 172923361.16 | 94.89% | &nbsp;&nbsp;(5) | 4.5322 | &nbsp;&nbsp;&nbsp;1.977641 |  |  | &nbsp;&nbsp;&nbsp;No outstanding loans in this group | &nbsp;&nbsp;&nbsp;No outstanding loans in this group |  |
|  | 13 months to 24 months | &nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp;0 | 0.0000 | &nbsp;&nbsp;&nbsp;0.000000 |  |  |  |  |  |
|  | 25 months or greater | &nbsp;&nbsp;1 | &nbsp;&nbsp;&nbsp;9302652.69 | 5.11% | &nbsp;&nbsp;(5) | 4.8700 | &nbsp;&nbsp;&nbsp;2.834600 |  |  |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **5** | **182226013.85** | **100.00%** | &nbsp;&nbsp; **(5)** | **4.5494** | &nbsp;&nbsp;&nbsp; **2.021389** |  |  |  |  |  |
| (1) | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 |
|  | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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) | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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) | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 |
|  | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 | &nbsp;&nbsp;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 |
|  | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. | &nbsp;&nbsp;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. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Page 13 of 26 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mortgage Loan Detail (Part 1) |  |  |  |  |  |  |
|  |  | **Prop** |  |  |  |  |  |  |  |  | **Original Adjusted** | **Original Adjusted** | **Beginning** | &nbsp;&nbsp; **Ending** | &nbsp;&nbsp; **Paid** |  |
|  |  | **Type** |  |  | &nbsp;&nbsp;&nbsp; **Interest** |  | **Scheduled** | **Scheduled** | &nbsp;&nbsp; **Principal** | **Anticipated Maturity** | **Anticipated Maturity** | **Maturity** | **Scheduled** | **Scheduled** | **Through** |  |
| **Pros ID** | **Loan ID** | &nbsp;&nbsp; **(1)** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **City** | **State** | **Accrual Type Gross Rate** | **Accrual Type Gross Rate** | &nbsp;&nbsp; **Interest** | **Principal** | **Adjustments** | **Repay Date** | &nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;1 | 1238584 | RT | New York | NY | &nbsp;&nbsp;Actual/360 | 4.370% | &nbsp;&nbsp;&nbsp;470381.94 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;N/A | 09/06/22 | &nbsp;&nbsp;&nbsp;&nbsp;-- | 125000000.00 | 125000000.00 | 11/06/22 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;13 | 487100013 | OF | Chicago | IL | &nbsp;&nbsp;Actual/360 | 4.680% | &nbsp;&nbsp;&nbsp;&nbsp;83500.12 | &nbsp;&nbsp;&nbsp;&nbsp;45858.98 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;N/A | 09/01/22 | &nbsp;&nbsp;&nbsp;&nbsp;-- | 20719633.12 | 20673774.14 | 10/01/21 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;15 | 1238908 | RT | New York | NY | &nbsp;&nbsp;Actual/360 | 5.450% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;08/10/22 | 12/31/23 | &nbsp;&nbsp;&nbsp;&nbsp;-- | 17387408.19 | 17387408.19 | 04/10/20 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;28 | 487100003 | RT | Palmdale | CA | &nbsp;&nbsp;Actual/360 | 4.660% | &nbsp;&nbsp;&nbsp;&nbsp;39669.31 | &nbsp;&nbsp;&nbsp;&nbsp;23569.64 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;N/A | 10/01/22 | &nbsp;&nbsp;&nbsp;&nbsp;-- | &nbsp;&nbsp;9885748.47 | &nbsp;&nbsp;&nbsp;9862178.83 | 01/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;31 | 1239035 | RT | San Francisco | CA | &nbsp;&nbsp;Actual/360 | 4.870% | &nbsp;&nbsp;&nbsp;&nbsp;39102.80 | &nbsp;&nbsp;&nbsp;&nbsp;21721.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;N/A | 09/10/22 | &nbsp;&nbsp;&nbsp;&nbsp;-- | &nbsp;&nbsp;9324373.94 | &nbsp;&nbsp;&nbsp;9302652.69 | 03/10/20 |  |
| &nbsp;&nbsp; **Totals** |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; **632654.17** | &nbsp;&nbsp;&nbsp;&nbsp; **91149.87** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** |  |  |  | **182317163.72** | **182226013.85** |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  |  | Page 14 of 26 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;Mortgage Loan Detail (Part 2) |  |  |  |  |  |
|  |  |  | **Most Recent Most Recent Appraisal** | **Most Recent Most Recent Appraisal** | **Most Recent Most Recent Appraisal** |  |  |  |  | **Cumulative** | &nbsp;&nbsp;&nbsp; **Current** |  |  |
|  | **Most Recent** | **Most Recent** | &nbsp;&nbsp; **NOI Start** | **NOI End** | **Reduction** | &nbsp;&nbsp;&nbsp;&nbsp; **Appraisal** | **Cumulative** | **Current P&I** | **Cumulative P&I** | &nbsp;&nbsp; **Servicer** | **NRA/WODRA** |  |  |
| &nbsp;&nbsp;&nbsp; **Pros ID** | **Fiscal NOI** | &nbsp;&nbsp;&nbsp;&nbsp; **NOI** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **Date** | **Reduction Amount** | &nbsp;&nbsp;&nbsp; **ASER** | **Advances** | &nbsp;&nbsp;&nbsp; **Advances** | **Advances** | **from Principal** | **Defease Status** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1 | &nbsp;&nbsp;11282198.65 | &nbsp;&nbsp;10086668.75 | &nbsp;&nbsp;&nbsp;&nbsp;01/01/22 | &nbsp;&nbsp;&nbsp;09/30/22 | &nbsp;&nbsp;&nbsp;02/13/23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;55369095.97 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;467777.08 | &nbsp;&nbsp;&nbsp;&nbsp;1389583.32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;1958874.00 | &nbsp;&nbsp;&nbsp;&nbsp;01/01/22 | &nbsp;&nbsp;&nbsp;09/30/22 | &nbsp;&nbsp;&nbsp;04/11/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4851310.73 | &nbsp;&nbsp;&nbsp;&nbsp;268918.18 | &nbsp;&nbsp;&nbsp;&nbsp;109460.10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;768007.58 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;15 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;(762848.00) | &nbsp;&nbsp;&nbsp;&nbsp;01/01/22 | &nbsp;&nbsp;&nbsp;06/30/22 | &nbsp;&nbsp;&nbsp;08/11/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;18595346.80 | &nbsp;&nbsp;&nbsp;&nbsp;705719.52 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;813063.20 | &nbsp;&nbsp;&nbsp;&nbsp;01/01/22 | &nbsp;&nbsp;&nbsp;06/30/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;-- | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;39243.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;39243.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;31 | &nbsp;&nbsp;&nbsp;1962459.00 | &nbsp;&nbsp;&nbsp;&nbsp;530470.00 | &nbsp;&nbsp;&nbsp;&nbsp;01/01/20 | &nbsp;&nbsp;&nbsp;03/31/20 | &nbsp;&nbsp;&nbsp;01/11/23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;60629.74 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;424646.73 | &nbsp;&nbsp;&nbsp;&nbsp;140605.49 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **13244657.65** | &nbsp;&nbsp; **12626227.95** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **78815753.50** | &nbsp;&nbsp;&nbsp;&nbsp; **974637.70** | &nbsp;&nbsp;&nbsp;&nbsp; **677110.59** | &nbsp;&nbsp;&nbsp;&nbsp; **2621481.30** | &nbsp;&nbsp;&nbsp;&nbsp; **140605.49** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 15 of 26 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  |  | Principal Prepayment Detail |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Unscheduled Principal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayment Penalties** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayment Penalties** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan Number** | **Amount** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayment / Liquidation Code** | **Prepayment Premium Amount** | **Yield Maintenance Amount** |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **No principal prepayments this period** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. | &nbsp;&nbsp;&nbsp;&nbsp;Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. | &nbsp;&nbsp;&nbsp;&nbsp;Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. | &nbsp;&nbsp;&nbsp;&nbsp;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. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Page 16 of 26 |

---

------

---

| | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Detail |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Delinquencies** **¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Delinquencies** **¹** |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayments** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayments** |  | &nbsp;&nbsp;&nbsp;&nbsp; **Rate and Maturities** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate and Maturities** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate and Maturities** |
|  |  | **30-59 Days** |  | **60-89 Days** |  | **90 Days or More** | &nbsp;&nbsp;&nbsp;&nbsp; **Foreclosure** |  |  | **REO** |  |  |  | **Curtailments** |  | **Payoff** | &nbsp;&nbsp;&nbsp; **Next Weighted Avg.** | &nbsp;&nbsp;&nbsp; **Next Weighted Avg.** |  |
| **Distribution** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **#** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **#** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **#** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **#** **Balance** |  | **#** | **Balance** | **#** &nbsp;&nbsp;&nbsp;&nbsp; **Balance** |  | **#** | &nbsp;&nbsp;&nbsp;&nbsp; **Amount** | **#** | **Amount** | **Coupon** | &nbsp;&nbsp; **Remit** | **WAM** **¹** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Date** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;02/17/23 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17387408.19 | 0 | 0.00 | 2 | 38061182.33 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 4.549440% | 4.272366% | &nbsp;&nbsp;(5) |
| &nbsp;&nbsp;&nbsp;01/18/23 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17387408.19 | 0 | 0.00 | 2 | 38107041.31 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 4.549525% | 4.272449% | &nbsp;&nbsp;(4) |
| &nbsp;&nbsp;&nbsp;12/16/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17387408.19 | 0 | 0.00 | 2 | 38152716.22 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 4.549610% | 4.272530% | &nbsp;&nbsp;(3) |
| &nbsp;&nbsp;&nbsp;11/18/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17387408.19 | 0 | 0.00 | 2 | 38200902.69 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | 37594962.60 | 4.549700% | 4.272617% | &nbsp;&nbsp;(2) |
| &nbsp;&nbsp;&nbsp;10/17/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17387408.19 | 0 | 0.00 | 1 | 20858792.67 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 4.524129% | 4.258621% | &nbsp;&nbsp;(1) |
| &nbsp;&nbsp;&nbsp;09/16/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17387408.19 | 0 | 0.00 | 1 | 20906615.97 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;4851985.67 | 4.563270% | 4.444253% | &nbsp;&nbsp;0 |
| &nbsp;&nbsp;&nbsp;08/17/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;47773084.74 | 0 | 0.00 | 1 | 20951540.36 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 3 | 30652899.84 | 4.570108% | 4.481873% | &nbsp;&nbsp;1 |
| &nbsp;&nbsp;&nbsp;07/15/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;47839000.97 | 0 | 0.00 | 1 | 20996284.43 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;7275868.52 | 4.629310% | 4.573426% | &nbsp;&nbsp;2 |
| &nbsp;&nbsp;&nbsp;06/17/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;47908650.64 | 0 | 0.00 | 1 | 21043573.59 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 4 | 91841145.76 | 4.600919% | 4.548532% | &nbsp;&nbsp;2 |
| &nbsp;&nbsp;&nbsp;05/17/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;47974015.68 | 0 | 0.00 | 1 | 21087948.26 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 6 | 25827587.93 | 4.612105% | 4.563505% | &nbsp;&nbsp;4 |
| &nbsp;&nbsp;&nbsp;04/18/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;48043134.03 | 0 | 0.00 | 1 | 21134881.32 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 2 | &nbsp;&nbsp;7981448.30 | 4.618045% | 4.570462% | &nbsp;&nbsp;5 |
| &nbsp;&nbsp;&nbsp;03/17/22 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;48107952.27 | 0 | 0.00 | 1 | 21178889.50 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | 13083004.81 | 4.621476% | 4.574044% | &nbsp;&nbsp;6 |
| (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. |  |  |  |  |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Page 17 of 26 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Page 17 of 26 |

---

------

---

| | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Delinquency Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Delinquency Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Delinquency Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Delinquency Loan Detail |  |  |  |  |  |  |
|  |  | &nbsp;&nbsp; **Paid** |  | **Mortgage** | **Mortgage** |  |  | **Outstanding** |  | **Servicing** | **Resolution** |  |  |  |  |
|  |  | **Through** | **Months** | &nbsp;&nbsp; **Loan** |  | **Current P&I** | **Outstanding P&I** | &nbsp;&nbsp; **Servicer** | **Actual Principal** | **Transfer** | **Strategy** | **Bankruptcy** | **Bankruptcy** | &nbsp;&nbsp; **Foreclosure** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan ID** | &nbsp;&nbsp; **Date** | **Delinquent** | **Status** **¹** | **Status** **¹** | **Advances** | &nbsp;&nbsp;&nbsp;&nbsp; **Advances** | &nbsp;&nbsp; **Advances** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **Code** **²** |  | **Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **REO Date** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1 | 1238584 | 11/06/22 | &nbsp;&nbsp;&nbsp;&nbsp;2 | &nbsp;&nbsp;&nbsp;&nbsp;5 |  | &nbsp;&nbsp;&nbsp;&nbsp;467777.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1389583.32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;64005.04 | &nbsp;&nbsp;&nbsp;&nbsp;125000000.00 | 09/23/22 | &nbsp;&nbsp;&nbsp;&nbsp;2 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13 | 487100013 | 10/01/21 | &nbsp;&nbsp;&nbsp;&nbsp;15 | &nbsp;&nbsp;&nbsp;&nbsp;5 |  | &nbsp;&nbsp;&nbsp;&nbsp;109460.10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;768007.58 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1872683.10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21407165.21 | 01/28/21 | &nbsp;&nbsp;&nbsp;&nbsp;7 |  |  |  | &nbsp;&nbsp;&nbsp;10/05/21 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;15 | 1238908 | 04/10/20 | &nbsp;&nbsp;&nbsp;&nbsp;33 | &nbsp;&nbsp;&nbsp;&nbsp;6 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1396963.74 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;18066097.22 | 05/22/20 | &nbsp;&nbsp;&nbsp;&nbsp;7 |  |  |  | &nbsp;&nbsp;&nbsp;10/14/22 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;28 | 487100003 | 01/01/23 | &nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;5 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;39243.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;39243.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;10522.50 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9885748.47 | 10/13/22 | &nbsp;&nbsp;&nbsp;&nbsp;13 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;31 | 1239035 | 03/10/20 | &nbsp;&nbsp;&nbsp;&nbsp;34 | &nbsp;&nbsp;&nbsp;&nbsp;5 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;60629.74 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;424646.73 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;156805.49 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;10033280.42 | 06/19/20 | &nbsp;&nbsp;&nbsp;&nbsp;11 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **677110.59** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **2621481.30** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **3500979.87** | &nbsp;&nbsp;&nbsp;&nbsp; **184392291.32** |  |  |  |  |  |  |
| &nbsp;&nbsp; **1 Mortgage Loan Status** | &nbsp;&nbsp; **1 Mortgage Loan Status** |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **2 Resolution Strategy Code** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **2 Resolution Strategy Code** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;A - Payment Not Received But Still in Grace Period 0 - Current | &nbsp;&nbsp;&nbsp;&nbsp;A - Payment Not Received But Still in Grace Period 0 - Current | &nbsp;&nbsp;&nbsp;&nbsp;A - Payment Not Received But Still in Grace Period 0 - Current | &nbsp;&nbsp;&nbsp;&nbsp;A - Payment Not Received But Still in Grace Period 0 - Current |  | 4 - Performing Matured Balloon | 4 - Performing Matured Balloon |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1 - Modification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1 - Modification | &nbsp;&nbsp;&nbsp;6 - DPO |  |  | &nbsp;&nbsp;&nbsp;&nbsp;10 - Deed in Lieu of Foreclosures | &nbsp;&nbsp;&nbsp;&nbsp;10 - Deed in Lieu of Foreclosures | &nbsp;&nbsp;&nbsp;&nbsp;10 - Deed in Lieu of Foreclosures |
| &nbsp;&nbsp;&nbsp;&nbsp;B - Late Payment But Less Than 30 days | &nbsp;&nbsp;&nbsp;&nbsp;B - Late Payment But Less Than 30 days | &nbsp;&nbsp;&nbsp;&nbsp;B - Late Payment But Less Than 30 days | 1 - 30-59 Days Delinquent | 1 - 30-59 Days Delinquent | 5 - Non Performing Matured Balloon | 5 - Non Performing Matured Balloon | 5 - Non Performing Matured Balloon | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2 - Foreclosure | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2 - Foreclosure | &nbsp;&nbsp;&nbsp;7 - REO |  |  | &nbsp;&nbsp;&nbsp;&nbsp;11- Full Payoff | &nbsp;&nbsp;&nbsp;&nbsp;11- Full Payoff |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Delinquent |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3 - Bankruptcy | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3 - Bankruptcy | &nbsp;&nbsp;&nbsp;8 - Resolved |  |  | &nbsp;&nbsp;&nbsp;&nbsp;12 - Reps and Warranties | &nbsp;&nbsp;&nbsp;&nbsp;12 - Reps and Warranties | &nbsp;&nbsp;&nbsp;&nbsp;12 - Reps and Warranties |
|  |  |  | 2 - 60-89 Days Delinquent | 2 - 60-89 Days Delinquent | 6 - 121+ Days Delinquent | 6 - 121+ Days Delinquent |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4 - Extension | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4 - Extension | &nbsp;&nbsp;&nbsp;9 - Pending Return to Master Servicer | &nbsp;&nbsp;&nbsp;9 - Pending Return to Master Servicer | &nbsp;&nbsp;&nbsp;9 - Pending Return to Master Servicer | &nbsp;&nbsp;&nbsp;&nbsp;13 - | TBD |  |
|  |  |  | 3 - 90-120 Days Delinquent | 3 - 90-120 Days Delinquent |  |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5 - Note Sale | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5 - Note Sale | &nbsp;&nbsp;&nbsp;98 - Other |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 18 of 26 |

---

------

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Collateral Stratification and Historical Detail | Collateral Stratification and Historical Detail | Collateral Stratification and Historical Detail |  |
| **Maturity Dates and Loan Status** **¹** | **Maturity Dates and Loan Status** **¹** | **Maturity Dates and Loan Status** **¹** |  |  |  |  |  |
|  |  | **Total** | **Performing** | &nbsp;&nbsp;&nbsp; **Non-Performing** | &nbsp;&nbsp;&nbsp; **Non-Performing** | **REO/Foreclosure** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Past Maturity |  | &nbsp;&nbsp;164838606 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;144164832 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;144164832 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;20673774 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 - 6 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  | &nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;7 - 12 Months |  | &nbsp;&nbsp;&nbsp;17387408 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  | &nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17387408 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;13 - 24 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  | &nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;25 - 36 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  | &nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;37 - 48 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  | &nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;49 - 60 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  | &nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;> 60 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  | &nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 |  |
| **Historical Delinquency Information** | **Historical Delinquency Information** | **Historical Delinquency Information** |  |  |  |  |  |
|  | **Total** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current** | &nbsp;&nbsp; **30-59 Days** | **60-89 Days** | **90+ Days** | **REO/Foreclosure** |  |
| &nbsp;&nbsp;&nbsp;Feb-23 | 182226014 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;125000000 | &nbsp;&nbsp;&nbsp;9302653 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;38061182 |  |
| &nbsp;&nbsp;&nbsp;Jan-23 | 182317164 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;125000000 | &nbsp;&nbsp;19210122 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;38107041 |  |
| &nbsp;&nbsp;&nbsp;Dec-22 | 182407945 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;125000000 | &nbsp;&nbsp;19255228 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;38152716 |  |
| &nbsp;&nbsp;&nbsp;Nov-22 | 182503596 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | 144302693 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;38200903 |  |
| &nbsp;&nbsp;&nbsp;Oct-22 | 220331689 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | 199472896 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;20858793 |  |
| &nbsp;&nbsp;&nbsp;Sep-22 | 231892016 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21299873 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | 189685527 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;20906616 |  |
| &nbsp;&nbsp;&nbsp;Aug-22 | 350575097 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;207513019 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | 122110538 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;20951540 |  |
| &nbsp;&nbsp;&nbsp;Jul-22 | 419698912 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;371859911 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;26842717 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;20996284 |  |
| &nbsp;&nbsp;&nbsp;Jun-22 | 474903349 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;426994699 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;26865077 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21043574 |  |
| &nbsp;&nbsp;&nbsp;May-22 | 567800769 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;519826754 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;26886067 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21087948 |  |
| &nbsp;&nbsp;&nbsp;Apr-22 | 594798708 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;546755574 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;26908253 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21134881 |  |
| &nbsp;&nbsp;&nbsp;Mar-22 | 603905168 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;555797216 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0 | &nbsp;&nbsp;26929063 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21178890 |  |
| (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (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. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  | Page 19 of 26 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Specially Serviced Loan Detail - Part 1 |  |  |  |  |
|  |  | **Ending Scheduled** |  |  |  | **Net Operating** |  |  |  | **Remaining** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan ID** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Actual Balance** | **Appraisal Value** | **Appraisal Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Income** | &nbsp;&nbsp; **DSCR** | **DSCR Date** | **Maturity Date** | **Amort Term** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1 | 1238584 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;125000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;125000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;79000000.00 | &nbsp;&nbsp;&nbsp;12/14/22 | &nbsp;&nbsp;&nbsp;&nbsp;13485839.17 | 2.42830 | &nbsp;&nbsp;09/30/22 | &nbsp;&nbsp;&nbsp;09/06/22 | &nbsp;&nbsp;&nbsp;&nbsp;I/O |
| &nbsp;&nbsp;&nbsp;&nbsp;13 | 487100013 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;20673774.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21407165.21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;20000000.00 | &nbsp;&nbsp;&nbsp;02/23/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2619007.36 | 1.68250 | &nbsp;&nbsp;09/30/22 | &nbsp;&nbsp;&nbsp;09/01/22 | &nbsp;&nbsp;&nbsp;&nbsp;235 |
| &nbsp;&nbsp;&nbsp;&nbsp;15 | 1238908 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17387408.19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;18066097.22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4100000.00 | &nbsp;&nbsp;&nbsp;06/21/22 | &nbsp;&nbsp;&nbsp;&nbsp;(1538339.89) | (0.54910) | &nbsp;&nbsp;06/30/22 | &nbsp;&nbsp;&nbsp;12/31/23 | &nbsp;&nbsp;&nbsp;&nbsp;233 |
| &nbsp;&nbsp;&nbsp;&nbsp;28 | 487100003 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9862178.83 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9885748.47 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;16300000.00 | &nbsp;&nbsp;&nbsp;06/19/12 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1639602.59 | 2.14280 | &nbsp;&nbsp;06/30/22 | &nbsp;&nbsp;&nbsp;10/01/22 | &nbsp;&nbsp;&nbsp;&nbsp;235 |
| &nbsp;&nbsp;&nbsp;&nbsp;31 | 1239035 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9302652.69 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;10033280.42 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21000000.00 | &nbsp;&nbsp;&nbsp;11/18/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2133538.68 | 2.90710 | &nbsp;&nbsp;03/31/20 | &nbsp;&nbsp;&nbsp;09/10/22 | &nbsp;&nbsp;&nbsp;&nbsp;234 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **182226013.85** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **184392291.32** | &nbsp;&nbsp;&nbsp;&nbsp; **140400000.00** |  | &nbsp;&nbsp;&nbsp;&nbsp; **18339647.91** |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | Page 20 of 26 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 |  |
|  |  |  |  | **Servicing** |  |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property** |  | **Transfer** | &nbsp;&nbsp; **Resolution** |  |  |  |
| &nbsp;&nbsp; **Pros ID** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan ID** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Type** **¹** | &nbsp;&nbsp; **State** | &nbsp;&nbsp;&nbsp; **Date** | **Strategy Code** **²** |  | **Special Servicing Comments** |  |
| &nbsp;&nbsp;&nbsp;1 | &nbsp;&nbsp;&nbsp;&nbsp;1238584 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;RT | &nbsp;&nbsp;&nbsp;NY | 09/23/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2 |  |  |  |
|  | The loan transferred SS on 9/27/22 following the 9/6/22 maturity. The loan is secured by a four-story, 84K SF retail condo unit in NYC occupied by 4 tenants at origination. Best Buy (54% NRA) vacated ahead of their 1/2023 lease expiration date. | The loan transferred SS on 9/27/22 following the 9/6/22 maturity. The loan is secured by a four-story, 84K SF retail condo unit in NYC occupied by 4 tenants at origination. Best Buy (54% NRA) vacated ahead of their 1/2023 lease expiration date. | The loan transferred SS on 9/27/22 following the 9/6/22 maturity. The loan is secured by a four-story, 84K SF retail condo unit in NYC occupied by 4 tenants at origination. Best Buy (54% NRA) vacated ahead of their 1/2023 lease expiration date. | The loan transferred SS on 9/27/22 following the 9/6/22 maturity. The loan is secured by a four-story, 84K SF retail condo unit in NYC occupied by 4 tenants at origination. Best Buy (54% NRA) vacated ahead of their 1/2023 lease expiration date. | The loan transferred SS on 9/27/22 following the 9/6/22 maturity. The loan is secured by a four-story, 84K SF retail condo unit in NYC occupied by 4 tenants at origination. Best Buy (54% NRA) vacated ahead of their 1/2023 lease expiration date. | The loan transferred SS on 9/27/22 following the 9/6/22 maturity. The loan is secured by a four-story, 84K SF retail condo unit in NYC occupied by 4 tenants at origination. Best Buy (54% NRA) vacated ahead of their 1/2023 lease expiration date. | The loan transferred SS on 9/27/22 following the 9/6/22 maturity. The loan is secured by a four-story, 84K SF retail condo unit in NYC occupied by 4 tenants at origination. Best Buy (54% NRA) vacated ahead of their 1/2023 lease expiration date. | The loan transferred SS on 9/27/22 following the 9/6/22 maturity. The loan is secured by a four-story, 84K SF retail condo unit in NYC occupied by 4 tenants at origination. Best Buy (54% NRA) vacated ahead of their 1/2023 lease expiration date. |
|  | The r emaining tenancy includes West Elm, JPMorgan Chase and It'Sugar. Lender has engaged counsel and will dual track foreclosure with workout discussions. | The r emaining tenancy includes West Elm, JPMorgan Chase and It'Sugar. Lender has engaged counsel and will dual track foreclosure with workout discussions. | The r emaining tenancy includes West Elm, JPMorgan Chase and It'Sugar. Lender has engaged counsel and will dual track foreclosure with workout discussions. | The r emaining tenancy includes West Elm, JPMorgan Chase and It'Sugar. Lender has engaged counsel and will dual track foreclosure with workout discussions. | The r emaining tenancy includes West Elm, JPMorgan Chase and It'Sugar. Lender has engaged counsel and will dual track foreclosure with workout discussions. | The r emaining tenancy includes West Elm, JPMorgan Chase and It'Sugar. Lender has engaged counsel and will dual track foreclosure with workout discussions. | The r emaining tenancy includes West Elm, JPMorgan Chase and It'Sugar. Lender has engaged counsel and will dual track foreclosure with workout discussions. |  |
| &nbsp;&nbsp;13 | &nbsp;&nbsp;&nbsp;487100013 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OF | &nbsp;&nbsp;&nbsp;&nbsp;IL | 01/28/21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;7 |  |  |  |
|  | REO Title Date: 10/5/21. Collateral (252,857 sf) is the leasehold interest of a 35-story, historical office tower located in downtown Chicago constructed in 1928 with a major renovation in 2010. The Property has seen a significant drop in | REO Title Date: 10/5/21. Collateral (252,857 sf) is the leasehold interest of a 35-story, historical office tower located in downtown Chicago constructed in 1928 with a major renovation in 2010. The Property has seen a significant drop in | REO Title Date: 10/5/21. Collateral (252,857 sf) is the leasehold interest of a 35-story, historical office tower located in downtown Chicago constructed in 1928 with a major renovation in 2010. The Property has seen a significant drop in | REO Title Date: 10/5/21. Collateral (252,857 sf) is the leasehold interest of a 35-story, historical office tower located in downtown Chicago constructed in 1928 with a major renovation in 2010. The Property has seen a significant drop in | REO Title Date: 10/5/21. Collateral (252,857 sf) is the leasehold interest of a 35-story, historical office tower located in downtown Chicago constructed in 1928 with a major renovation in 2010. The Property has seen a significant drop in | REO Title Date: 10/5/21. Collateral (252,857 sf) is the leasehold interest of a 35-story, historical office tower located in downtown Chicago constructed in 1928 with a major renovation in 2010. The Property has seen a significant drop in | REO Title Date: 10/5/21. Collateral (252,857 sf) is the leasehold interest of a 35-story, historical office tower located in downtown Chicago constructed in 1928 with a major renovation in 2010. The Property has seen a significant drop in | REO Title Date: 10/5/21. Collateral (252,857 sf) is the leasehold interest of a 35-story, historical office tower located in downtown Chicago constructed in 1928 with a major renovation in 2010. The Property has seen a significant drop in |
|  | occupancy from 9 7% in 2018 to 57% currently. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Boiler replacement has been completed. Leasing Summary: Four renewals totaling 4,827 SF have been | occupancy from 9 7% in 2018 to 57% currently. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Boiler replacement has been completed. Leasing Summary: Four renewals totaling 4,827 SF have been | occupancy from 9 7% in 2018 to 57% currently. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Boiler replacement has been completed. Leasing Summary: Four renewals totaling 4,827 SF have been | occupancy from 9 7% in 2018 to 57% currently. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Boiler replacement has been completed. Leasing Summary: Four renewals totaling 4,827 SF have been | occupancy from 9 7% in 2018 to 57% currently. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Boiler replacement has been completed. Leasing Summary: Four renewals totaling 4,827 SF have been | occupancy from 9 7% in 2018 to 57% currently. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Boiler replacement has been completed. Leasing Summary: Four renewals totaling 4,827 SF have been | occupancy from 9 7% in 2018 to 57% currently. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Boiler replacement has been completed. Leasing Summary: Four renewals totaling 4,827 SF have been | occupancy from 9 7% in 2018 to 57% currently. Crossed with or is a Companion Loan to: N/A. Deferred Maintenance/Repair Issues: Boiler replacement has been completed. Leasing Summary: Four renewals totaling 4,827 SF have been |
|  | completed. Marketing Summary: Property was unde r contract for sale however the contract has been terminated. Property is not currently being marketed for sale but will likely be marketed in 2023. | completed. Marketing Summary: Property was unde r contract for sale however the contract has been terminated. Property is not currently being marketed for sale but will likely be marketed in 2023. | completed. Marketing Summary: Property was unde r contract for sale however the contract has been terminated. Property is not currently being marketed for sale but will likely be marketed in 2023. | completed. Marketing Summary: Property was unde r contract for sale however the contract has been terminated. Property is not currently being marketed for sale but will likely be marketed in 2023. | completed. Marketing Summary: Property was unde r contract for sale however the contract has been terminated. Property is not currently being marketed for sale but will likely be marketed in 2023. | completed. Marketing Summary: Property was unde r contract for sale however the contract has been terminated. Property is not currently being marketed for sale but will likely be marketed in 2023. | completed. Marketing Summary: Property was unde r contract for sale however the contract has been terminated. Property is not currently being marketed for sale but will likely be marketed in 2023. |  |
| &nbsp;&nbsp;15 | &nbsp;&nbsp;&nbsp;&nbsp;1238908 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;RT | &nbsp;&nbsp;&nbsp;NY | 05/22/20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;7 |  |  |  |
|  | REO Title Date: October 14, 2022. Description of Collateral: 6,664 single tenant retail property in Manhattan, NY. Subject was built in 1910 and was renovated in 2008. The improvements include 3,300 sf of grade level retail space, 3K sf of 2nd | REO Title Date: October 14, 2022. Description of Collateral: 6,664 single tenant retail property in Manhattan, NY. Subject was built in 1910 and was renovated in 2008. The improvements include 3,300 sf of grade level retail space, 3K sf of 2nd | REO Title Date: October 14, 2022. Description of Collateral: 6,664 single tenant retail property in Manhattan, NY. Subject was built in 1910 and was renovated in 2008. The improvements include 3,300 sf of grade level retail space, 3K sf of 2nd | REO Title Date: October 14, 2022. Description of Collateral: 6,664 single tenant retail property in Manhattan, NY. Subject was built in 1910 and was renovated in 2008. The improvements include 3,300 sf of grade level retail space, 3K sf of 2nd | REO Title Date: October 14, 2022. Description of Collateral: 6,664 single tenant retail property in Manhattan, NY. Subject was built in 1910 and was renovated in 2008. The improvements include 3,300 sf of grade level retail space, 3K sf of 2nd | REO Title Date: October 14, 2022. Description of Collateral: 6,664 single tenant retail property in Manhattan, NY. Subject was built in 1910 and was renovated in 2008. The improvements include 3,300 sf of grade level retail space, 3K sf of 2nd | REO Title Date: October 14, 2022. Description of Collateral: 6,664 single tenant retail property in Manhattan, NY. Subject was built in 1910 and was renovated in 2008. The improvements include 3,300 sf of grade level retail space, 3K sf of 2nd | REO Title Date: October 14, 2022. Description of Collateral: 6,664 single tenant retail property in Manhattan, NY. Subject was built in 1910 and was renovated in 2008. The improvements include 3,300 sf of grade level retail space, 3K sf of 2nd |
|  | floor showroom space, and 3K sf of basement space (not included in NRA). Deferred Maintenance/Repair Issues: 2023 budget includes $500k for outstanding CapEx work, mostly to repair roof, install new fire alarm, interior demo and replace | floor showroom space, and 3K sf of basement space (not included in NRA). Deferred Maintenance/Repair Issues: 2023 budget includes $500k for outstanding CapEx work, mostly to repair roof, install new fire alarm, interior demo and replace | floor showroom space, and 3K sf of basement space (not included in NRA). Deferred Maintenance/Repair Issues: 2023 budget includes $500k for outstanding CapEx work, mostly to repair roof, install new fire alarm, interior demo and replace | floor showroom space, and 3K sf of basement space (not included in NRA). Deferred Maintenance/Repair Issues: 2023 budget includes $500k for outstanding CapEx work, mostly to repair roof, install new fire alarm, interior demo and replace | floor showroom space, and 3K sf of basement space (not included in NRA). Deferred Maintenance/Repair Issues: 2023 budget includes $500k for outstanding CapEx work, mostly to repair roof, install new fire alarm, interior demo and replace | floor showroom space, and 3K sf of basement space (not included in NRA). Deferred Maintenance/Repair Issues: 2023 budget includes $500k for outstanding CapEx work, mostly to repair roof, install new fire alarm, interior demo and replace | floor showroom space, and 3K sf of basement space (not included in NRA). Deferred Maintenance/Repair Issues: 2023 budget includes $500k for outstanding CapEx work, mostly to repair roof, install new fire alarm, interior demo and replace | floor showroom space, and 3K sf of basement space (not included in NRA). Deferred Maintenance/Repair Issues: 2023 budget includes $500k for outstanding CapEx work, mostly to repair roof, install new fire alarm, interior demo and replace |
|  | flooring. Leasing Summar y: vacant space is on the market for lease, no ongoing activity to report. Marketing Summary: Asset is not currently listed for sale. JLL has been appointed as PM/leasing agent. | flooring. Leasing Summar y: vacant space is on the market for lease, no ongoing activity to report. Marketing Summary: Asset is not currently listed for sale. JLL has been appointed as PM/leasing agent. | flooring. Leasing Summar y: vacant space is on the market for lease, no ongoing activity to report. Marketing Summary: Asset is not currently listed for sale. JLL has been appointed as PM/leasing agent. | flooring. Leasing Summar y: vacant space is on the market for lease, no ongoing activity to report. Marketing Summary: Asset is not currently listed for sale. JLL has been appointed as PM/leasing agent. | flooring. Leasing Summar y: vacant space is on the market for lease, no ongoing activity to report. Marketing Summary: Asset is not currently listed for sale. JLL has been appointed as PM/leasing agent. | flooring. Leasing Summar y: vacant space is on the market for lease, no ongoing activity to report. Marketing Summary: Asset is not currently listed for sale. JLL has been appointed as PM/leasing agent. | flooring. Leasing Summar y: vacant space is on the market for lease, no ongoing activity to report. Marketing Summary: Asset is not currently listed for sale. JLL has been appointed as PM/leasing agent. |  |
| &nbsp;&nbsp;28 | &nbsp;&nbsp;&nbsp;487100003 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;RT | &nbsp;&nbsp;&nbsp;CA | 10/13/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13 |  |  |  |
|  | Loan transferred on 10/14/22 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 10/1/22. Collateral consists of a 99,929 SF grocery-anchored shopping center ("Property") located in Palmdale, CA. The Property was | Loan transferred on 10/14/22 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 10/1/22. Collateral consists of a 99,929 SF grocery-anchored shopping center ("Property") located in Palmdale, CA. The Property was | Loan transferred on 10/14/22 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 10/1/22. Collateral consists of a 99,929 SF grocery-anchored shopping center ("Property") located in Palmdale, CA. The Property was | Loan transferred on 10/14/22 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 10/1/22. Collateral consists of a 99,929 SF grocery-anchored shopping center ("Property") located in Palmdale, CA. The Property was | Loan transferred on 10/14/22 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 10/1/22. Collateral consists of a 99,929 SF grocery-anchored shopping center ("Property") located in Palmdale, CA. The Property was | Loan transferred on 10/14/22 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 10/1/22. Collateral consists of a 99,929 SF grocery-anchored shopping center ("Property") located in Palmdale, CA. The Property was | Loan transferred on 10/14/22 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 10/1/22. Collateral consists of a 99,929 SF grocery-anchored shopping center ("Property") located in Palmdale, CA. The Property was | Loan transferred on 10/14/22 for Maturity Default as Borrower failed to pay off the Loan at the Maturity of 10/1/22. Collateral consists of a 99,929 SF grocery-anchored shopping center ("Property") located in Palmdale, CA. The Property was |
|  | constructe | d in 1986 and is situated on an 8.7-acre site. Notice of Default was sent on 10/17/22. Borrower is in the process of setting up Cash Management. Local counsel has been retained to file for foreclosure and/or receivership, if | d in 1986 and is situated on an 8.7-acre site. Notice of Default was sent on 10/17/22. Borrower is in the process of setting up Cash Management. Local counsel has been retained to file for foreclosure and/or receivership, if | d in 1986 and is situated on an 8.7-acre site. Notice of Default was sent on 10/17/22. Borrower is in the process of setting up Cash Management. Local counsel has been retained to file for foreclosure and/or receivership, if | d in 1986 and is situated on an 8.7-acre site. Notice of Default was sent on 10/17/22. Borrower is in the process of setting up Cash Management. Local counsel has been retained to file for foreclosure and/or receivership, if | d in 1986 and is situated on an 8.7-acre site. Notice of Default was sent on 10/17/22. Borrower is in the process of setting up Cash Management. Local counsel has been retained to file for foreclosure and/or receivership, if | d in 1986 and is situated on an 8.7-acre site. Notice of Default was sent on 10/17/22. Borrower is in the process of setting up Cash Management. Local counsel has been retained to file for foreclosure and/or receivership, if | d in 1986 and is situated on an 8.7-acre site. Notice of Default was sent on 10/17/22. Borrower is in the process of setting up Cash Management. Local counsel has been retained to file for foreclosure and/or receivership, if |
|  | necessary. Lender will du al track the foreclosure process while discussing workout alternatives with Borrower. | necessary. Lender will du al track the foreclosure process while discussing workout alternatives with Borrower. | necessary. Lender will du al track the foreclosure process while discussing workout alternatives with Borrower. | necessary. Lender will du al track the foreclosure process while discussing workout alternatives with Borrower. | necessary. Lender will du al track the foreclosure process while discussing workout alternatives with Borrower. |  |  |  |
| &nbsp;&nbsp;31 | &nbsp;&nbsp;&nbsp;&nbsp;1239035 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;RT | &nbsp;&nbsp;&nbsp;CA | 06/19/20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;11 |  |  |  |
|  | Loan transferred to the Special Servicer on 6/19/2020 for Delinquent Payments. This Loan is secured by an 8,149 sf, 3-story, single-tenant, retail building located in San Francisco, California. Borrower signed a new lease with Banana Republic to | Loan transferred to the Special Servicer on 6/19/2020 for Delinquent Payments. This Loan is secured by an 8,149 sf, 3-story, single-tenant, retail building located in San Francisco, California. Borrower signed a new lease with Banana Republic to | Loan transferred to the Special Servicer on 6/19/2020 for Delinquent Payments. This Loan is secured by an 8,149 sf, 3-story, single-tenant, retail building located in San Francisco, California. Borrower signed a new lease with Banana Republic to | Loan transferred to the Special Servicer on 6/19/2020 for Delinquent Payments. This Loan is secured by an 8,149 sf, 3-story, single-tenant, retail building located in San Francisco, California. Borrower signed a new lease with Banana Republic to | Loan transferred to the Special Servicer on 6/19/2020 for Delinquent Payments. This Loan is secured by an 8,149 sf, 3-story, single-tenant, retail building located in San Francisco, California. Borrower signed a new lease with Banana Republic to | Loan transferred to the Special Servicer on 6/19/2020 for Delinquent Payments. This Loan is secured by an 8,149 sf, 3-story, single-tenant, retail building located in San Francisco, California. Borrower signed a new lease with Banana Republic to | Loan transferred to the Special Servicer on 6/19/2020 for Delinquent Payments. This Loan is secured by an 8,149 sf, 3-story, single-tenant, retail building located in San Francisco, California. Borrower signed a new lease with Banana Republic to | Loan transferred to the Special Servicer on 6/19/2020 for Delinquent Payments. This Loan is secured by an 8,149 sf, 3-story, single-tenant, retail building located in San Francisco, California. Borrower signed a new lease with Banana Republic to |
|  | back fill the entire property. Tenant is expected to take occupancy 6/23. Borrower attempted to refinance/ sell the property but claims is unable until tenat takes occupancy and has requested a forbearance. Lender will continue to dual track | back fill the entire property. Tenant is expected to take occupancy 6/23. Borrower attempted to refinance/ sell the property but claims is unable until tenat takes occupancy and has requested a forbearance. Lender will continue to dual track | back fill the entire property. Tenant is expected to take occupancy 6/23. Borrower attempted to refinance/ sell the property but claims is unable until tenat takes occupancy and has requested a forbearance. Lender will continue to dual track | back fill the entire property. Tenant is expected to take occupancy 6/23. Borrower attempted to refinance/ sell the property but claims is unable until tenat takes occupancy and has requested a forbearance. Lender will continue to dual track | back fill the entire property. Tenant is expected to take occupancy 6/23. Borrower attempted to refinance/ sell the property but claims is unable until tenat takes occupancy and has requested a forbearance. Lender will continue to dual track | back fill the entire property. Tenant is expected to take occupancy 6/23. Borrower attempted to refinance/ sell the property but claims is unable until tenat takes occupancy and has requested a forbearance. Lender will continue to dual track | back fill the entire property. Tenant is expected to take occupancy 6/23. Borrower attempted to refinance/ sell the property but claims is unable until tenat takes occupancy and has requested a forbearance. Lender will continue to dual track | back fill the entire property. Tenant is expected to take occupancy 6/23. Borrower attempted to refinance/ sell the property but claims is unable until tenat takes occupancy and has requested a forbearance. Lender will continue to dual track |
|  | legal remedies whi le continuing discussion with Borrower on forbearance. | legal remedies whi le continuing discussion with Borrower on forbearance. | legal remedies whi le continuing discussion with Borrower on forbearance. | legal remedies whi le continuing discussion with Borrower on forbearance. | legal remedies whi le continuing discussion with Borrower on forbearance. |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** |  |  |  | **2 Resolution Strategy Code** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;HC - Health Care | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;HC - Health Care |  | MU - Mixed Use |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;WH - Warehouse | &nbsp;&nbsp;1 - Modification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6 - DPO | 10 - Deed in Lieu of Foreclosures |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;MF - Multi-Family | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;MF - Multi-Family |  | SS - Self Storage |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;LO - Lodging | &nbsp;&nbsp;2 - Foreclosure | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;7 - REO | 11- Full Payoff |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;RT - Retail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;RT - Retail |  | SF - Single Family Rental | SF - Single Family Rental | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;98 - Other | &nbsp;&nbsp;3 - Bankruptcy | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8 - Resolved | 12 - Reps and Warranties |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IN - Industrial | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IN - Industrial |  | OF - Office |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;MH - Mobile Home Park | &nbsp;&nbsp;4 - Extension | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9 - Pending Return to Master Servicer | 13 - TBD |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;SE - Securities | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;SE - Securities |  | CH - Cooperative Housing | CH - Cooperative Housing | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ZZ - Missing Information/Undefined | &nbsp;&nbsp;5 - Note Sale | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;98 - Other |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Page 21 of 26 |

---

------

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Modified Loan Detail | Modified Loan Detail | Modified Loan Detail |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Pre-Modification** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Pre-Modification** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Post-Modification** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Post-Modification** |  |  | **Modification** | **Modification** |
|  |  |  |  |  |  | **Modification** | **Modification Booking** | &nbsp;&nbsp; **Closing** | &nbsp;&nbsp; **Effective** |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Rate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Rate** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan Number** |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Code** **¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5 | &nbsp;&nbsp;487100005 |  | 0.00 4.40000% |  | 0.00 4.40000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;06/29/20 | &nbsp;&nbsp;05/01/20 | &nbsp;&nbsp;06/29/20 |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  | **0.00** |  | **0.00** |  |  |  |  |
| **1 Modification Codes** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;1 - Maturity Date Extension | &nbsp;&nbsp;&nbsp;&nbsp;1 - Maturity Date Extension | 5 - Temporary Rate Reduction | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8 - Other |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;2 - Amortization Change | &nbsp;&nbsp;&nbsp;&nbsp;2 - Amortization Change | 6 - Capitalization on Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9 - Combination |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;3 - Principal Write-Off | &nbsp;&nbsp;&nbsp;&nbsp;3 - Principal Write-Off | 7 - Capitalization on Taxes | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;10 - Forbearance |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Note: Please refer to Servicer Reports for modification comments. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Note: Please refer to Servicer Reports for modification comments. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Note: Please refer to Servicer Reports for modification comments. |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;Page 22 of 26 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Liquidated Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Liquidated Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Liquidated Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Liquidated Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Historical Liquidated Loan Detail |  |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp; **Loan** |  | **Gross Sales** |  |  |  |  | &nbsp;&nbsp;&nbsp; **Current** |  | **Loss to Loan** | **Percent of** |
|  |  | **Beginning** | **Most Recent** | **Proceeds or** | &nbsp;&nbsp;&nbsp;&nbsp; **Fees,** | **Net Proceeds** | **Net Proceeds** |  | &nbsp;&nbsp;&nbsp;&nbsp; **Period** | **Cumulative** | &nbsp;&nbsp;&nbsp;&nbsp; **with** | &nbsp;&nbsp;&nbsp; **Original** |
|  | &nbsp;&nbsp;&nbsp; **Loan** | **Scheduled** | &nbsp;&nbsp; **Appraised** | &nbsp;&nbsp;&nbsp; **Other** | &nbsp;&nbsp; **Advances,** | **Received on** | **Available for** | **Realized Loss** | **Adjustment to** | **Adjustment to** | **Cumulative** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan** |
| **Pros ID** **¹** | **Number Dist.Date** | **Balance** | **Value or BPO** | **Proceeds** | **and Expenses** | **Liquidation** | **Distribution** | &nbsp;&nbsp;&nbsp; **to Loan** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan** | **Adjustment** | &nbsp;&nbsp; **Balance** |
| &nbsp;&nbsp;&nbsp;&nbsp;5 | 487100005 11/18/22 | 37738066.55 | &nbsp;&nbsp;56700000.00 | 39635260.68 | &nbsp;&nbsp;&nbsp;1477416.12 | &nbsp;&nbsp;&nbsp;39635260.68 | &nbsp;&nbsp;38157844.56 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;16 | 1238909 10/17/16 | 17256823.56 | &nbsp;&nbsp;26600000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current Period Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current Period Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Cumulative Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Cumulative Totals** | **54994890.11** | &nbsp;&nbsp; **83300000.00** | **39635260.68** | &nbsp;&nbsp;&nbsp; **1477416.12** | &nbsp;&nbsp;&nbsp; **39635260.68** | &nbsp;&nbsp; **38157844.56** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 23 of 26 |

---

------

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Historical Bond / Collateral Loss Reconciliation Detail | Historical Bond / Collateral Loss Reconciliation Detail | Historical Bond / Collateral Loss Reconciliation Detail | Historical Bond / Collateral Loss Reconciliation Detail | Historical Bond / Collateral Loss Reconciliation Detail |  |  |  |
|  |  |  | &nbsp;&nbsp; **Certificate** | **Reimb of Prior** |  |  |  |  |  |  |  |
|  |  |  | **Interest Paid** | **Realized Losses** |  | **Loss Covered by** |  |  |  |  | **Total Loss** |
|  |  |  | **from Collateral** | **from Collateral** | &nbsp;&nbsp;&nbsp; **Aggregate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Credit** | **Loss Applied to** | **Loss Applied to** | **Non-Cash** | **Realized Losses** | **Applied to** |
|  | &nbsp;&nbsp;&nbsp; **Loan** | **Distribution** | &nbsp;&nbsp;&nbsp; **Principal** | &nbsp;&nbsp;&nbsp;&nbsp; **Interest** | **Realized Loss to** | &nbsp;&nbsp; **Support/Deal** | &nbsp;&nbsp;&nbsp; **Certificate** | &nbsp;&nbsp;&nbsp; **Certificate** | **Principal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **from** | **Certificate** |
| &nbsp;&nbsp; **Pros ID** | **Number** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Collections** | &nbsp;&nbsp;&nbsp; **Collections** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Loan** | &nbsp;&nbsp;&nbsp;&nbsp; **Structure** | **Interest Payment** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Adjustment** | &nbsp;&nbsp; **NRA/WODRA** | &nbsp;&nbsp; **Balance** |
| &nbsp;&nbsp;&nbsp;&nbsp;5 | 487100005 | &nbsp;&nbsp;11/18/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;16 | 1238909 | &nbsp;&nbsp;10/25/16 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| **Current Period Totals** | **Current Period Totals** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** |
| &nbsp;&nbsp;&nbsp; **Cumulative Totals** | &nbsp;&nbsp;&nbsp; **Cumulative Totals** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp;Page 24 of 26 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Special Servicing Fees** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Special Servicing Fees** |  |  |  |  |  |  |  | &nbsp;&nbsp; **Modified** |
|  |  | **Deferred** |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Non-** |  | **Reimbursement of** | &nbsp;&nbsp;&nbsp; **Other** | &nbsp;&nbsp;&nbsp; **Interest** |
|  | &nbsp;&nbsp;&nbsp; **Interest** | **Interest** |  |  |  |  |  | **Recoverable** | **Interest on** | &nbsp;&nbsp; **Advances from** | **Shortfalls /** | **Reduction /** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Adjustments** | **Collected** | **Monthly** | &nbsp;&nbsp; **Liquidation** | **Work Out** | **ASER** | **PPIS / (PPIE)** | &nbsp;&nbsp;&nbsp; **Interest** | **Advances** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Interest** | **(Refunds)** | &nbsp;&nbsp; **(Excess)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;26909.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;4460.48 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;19467.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;15 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;3743.12 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;81600.07 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;2128.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;31 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;2007.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; **Total** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp; **39248.83** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp; **19467.23** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **81600.07** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **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. | 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. | 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. | 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. | 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. | 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. | 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. |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Collateral Shortfall Total** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Collateral Shortfall Total** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **140316.13** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **140316.13** |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 25 of 26 |

---

------

---

| | | |
|:---|:---|:---|
|  | Supplemental Notes |  |
|© 2021 Computershare. All rights reserved. Confidential. |  | Page 26 of 26 |

---