# EDGAR Filing Document

**Accession Number:** 0001966434
**File Stem:** 0001888524-25-011404
**Filing Date:** 2025-6
**Character Count:** 362141
**Document Hash:** 5f450943d2d78c7b1e65e82ad5a52c17
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001888524-25-011404.hdr.sgml**: 20250630

**ACCESSION NUMBER**: 0001888524-25-011404

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 4

**CONFORMED PERIOD OF REPORT**: 20250617

**FILED AS OF DATE**: 20250630

**DATE AS OF CHANGE**: 20250630

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** BBCMS Mortgage Trust 2023-C19
- **CENTRAL INDEX KEY:** 0001966434
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance

**FILING VALUES:**
- **FORM TYPE:** 10-D
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-257737-07
- **FILM NUMBER:** 251090171

**BUSINESS ADDRESS:**
- **STREET 1:** 745 SEVENTH AVENUE
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10019
- **BUSINESS PHONE:** 212-412-4000

**MAIL ADDRESS:**
- **STREET 1:** 745 SEVENTH AVENUE
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10019

# **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: May 17, 2025 to June 17, 2025

Commission File Number of issuing entity: 333-257737-07

Central Index Key Number of issuing entity: 0001966434

BBCMS Mortgage Trust 2023-C19<br>(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-257737

Central Index Key Number of depositor: 0001541480

Barclays Commercial Mortgage Securities LLC<br>(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001549574

Barclays Capital Real Estate Inc.<br>(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001755531

Societe Generale Financial Corporation<br>(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001624053

Argentic Real Estate Finance LLC<br>(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001968416

Argentic Real Estate Finance 2 LLC<br>(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541294

German American Capital Corporation<br>(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000927971

Bank of Montreal<br>(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001592182

LMF Commercial, LLC<br>(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001548405

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

Central Index Key Number of sponsor (if applicable): 0001089877

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

Daniel Schmidt (212) 528-7479 <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)

38-4258151<br>38-4258152<br>38-7292484<br>(I.R.S. Employer Identification No.)

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

(667) 786-1992<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-2A |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-2B |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-5 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-SB |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| X-A |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| X-B |  |  | &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 June 17, 2025 a distribution was made to holders of the certificates issued by BBCMS Mortgage Trust 2023-C19.

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 BBCMS Mortgage Trust 2023-C19 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

## **Loss Information as reported on June 17, 2025** 

---

| | | | |
|:---|:---|:---|:---|
| &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; 8 | &nbsp;&nbsp; 15.52% | &nbsp;&nbsp; 0 | &nbsp;&nbsp; N/A  |

---

No assets securitized by Barclays Commercial Mortgage Securities LLC (the "Depositor") and held by BBCMS Mortgage Trust 2023-C19 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 17, 2025 to June 17, 2025.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on February 13, 2025. The CIK number for the Depositor is 0001541480.

Barclays Capital Real Estate Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on February 13, 2025. The CIK number for Barclays Capital Real Estate Inc. is 0001549574.

Societe Generale Financial Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 13, 2025. The CIK number for Societe Generale Financial Corporation is 0001755531.

Argentic Real Estate Finance LLC filed its most recent Rule 15Ga-1 Form ABS-15G on April 30, 2025. The CIK number for Argentic Real Estate Finance LLC is 0001624053.

Argentic Real Estate Finance 2 LLC filed its most recent Rule 15Ga-1 Form ABS-15G on January 17, 2025. The CIK number for Argentic Real Estate Finance 2 LLC is 0001968416.

German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 13, 2025. The CIK number for German American Capital Corporation is 0001541294.

Bank of Montreal filed its most recent Rule 15Ga-1 Form ABS-15G on February 12, 2025. The CIK number for Bank of Montreal is 0000927971.

LMF Commercial, LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 3, 2025. The CIK number for LMF Commercial, LLC is 0001592182.

Starwood Mortgage Capital LLC filed its most recent Rule 15Ga-1 Form ABS-15G on January 23, 2025. The CIK number for Starwood Mortgage Capital LLC is 0001548405.

KeyBank National Association filed its most recent Rule 15Ga-1 Form ABS-15G on April 30, 2025. The CIK number for KeyBank National Association is 0001089877.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2025 under Commission File No. 333-257737-07 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2025 under Commission File No. 333-257737-07 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

KeyBank National Association, in its capacity as Master Servicer for BBCMS Mortgage Trust 2023-C19, affirms the following amounts in the respective accounts:

---

| | | |
|:---|:---|:---|
| Collection Account | Collection Account | Collection Account |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 05/16/2025 | $0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 06/17/2025 | $0.00 |

---

---

| | | |
|:---|:---|:---|
| REO Account | REO Account | REO Account |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 05/16/2025 | $0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 06/17/2025 | $0.00 |

---

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for BBCMS Mortgage Trust 2023-C19, affirms the following amounts in the respective accounts:

---

| | | |
|:---|:---|:---|
| Distribution Account | Distribution Account | Distribution Account |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 05/16/2025 | $7103.06 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 06/17/2025 | $7339.01 |

---

---

| | | |
|:---|:---|:---|
| Interest Reserve Account | Interest Reserve Account | Interest Reserve Account |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 05/16/2025 | $0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 06/17/2025 | $0.00 |

---

---

| | | |
|:---|:---|:---|
| Gain-on-Sale Reserve Account | Gain-on-Sale Reserve Account | Gain-on-Sale Reserve Account |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 05/16/2025 | $0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 06/17/2025 | $0.00 |

---

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 BBCMS Mortgage Trust 2023-C19, relating to the June 17, 2025 distribution.</u>](bcr23c19_ex991-202506.htm)

(102) [ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2025 under Commission File No. 333-257737-07 and incorporated by reference herein).](exh_102.xml)

(103) [ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2025 under Commission File No. 333-257737-07 and incorporated by reference herein).](exh_103.xml)

(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.

Barclays Commercial Mortgage Securities LLC<br>(Depositor)

/s/ Daniel Schmidt<br>Daniel Schmidt, Authorized Signatory

Date: June 30, 2025

## Exhibit 99.1

---

| | | |
|:---|:---|:---|
| Distribution Date: | 06/17/25 | BBCMS Mortgage Trust 2023-C19 |
| Determination Date: | 06/11/25 |  |
| Next Distribution Date: | 07/17/25 |  |
| Record Date: | 05/30/25 | Commercial Mortgage Pass-Through Certificates |
|  |  | Series 2023-C19 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | Barclays Commercial Mortgage Securities LLC |  |
| Certificate Factor Detail | &nbsp;&nbsp;&nbsp; 3 |  | Daniel Schmidt | <u>SPLegalNotices@barclays.com;</u> |
|  |  |  |  | <u>CMBSsecuritization@barclays.com</u> |
| Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp; 4 |  | 745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States |  |
| Additional Information | &nbsp;&nbsp;&nbsp; 5 | Certificate Administrator | Computershare Trust Company, N.A. |  |
| Bond / Collateral Reconciliation - Cash Flows | &nbsp;&nbsp;&nbsp; 6 |  | Corporate Trust Services (CMBS) | <u>cctcmbsbondadmin@computershare.com;</u> |
|  |  |  |  | <u>trustadministrationgroup@computershare.com</u> |
| Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp; 7 |  |  |  |
|  |  |  | 9062 Old Annapolis Road \| Columbia, MD 21045 \| United States |  |
| Current Mortgage Loan and Property Stratification | 8-12 | Master Servicer | KeyBank National Association |  |
| Mortgage Loan Detail (Part 1) | 13-14 |  | www.key.com/key2cre | <u>Surveillance_Inquiries@KeyBank.com</u> |
| Mortgage Loan Detail (Part 2) | 15-16 |  | 11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States |  |
| Principal Prepayment Detail | &nbsp;&nbsp; 17 | Special Servicer | K-Star Asset Management LLC |  |
| Historical Detail | &nbsp;&nbsp; 18 |  | Attention: Lindsey Wright | <u>Lindsey.Wright@KKR.com</u> |
| Delinquency Loan Detail | &nbsp;&nbsp; 19 |  | 5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States |  |
|  |  | Operating Advisor & Asset | Pentalpha Surveillance LLC |  |
| Collateral Stratification and Historical Detail | &nbsp;&nbsp; 20 | Representations Reviewer |  |  |
| Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp; 21 |  | Attention: BBCMS 2023-C19 – Transaction Manager | <u>notices@pentalphasurveillance.com</u> |
| Specially Serviced Loan Detail - Part 2 | 22-23 |  | 501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States |  |
| Modified Loan Detail | &nbsp;&nbsp; 24 | Trustee | Computershare Trust Company, N.A. |  |
| Historical Liquidated Loan Detail | &nbsp;&nbsp; 25 |  | Corporate Trust Services (CMBS) | <u>cctcmbsbondadmin@computershare.com;</u> |
|  |  |  |  | <u>trustadministrationgroup@computershare.com</u> |
| Historical Bond / Collateral Loss Reconciliation Detail | &nbsp;&nbsp; 26 |  | 9062 Old Annapolis Road \| Columbia, MD 21045 \| United States |  |
| Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp; 27 | Directing Certificateholder | KKR Real Estate Credit Opportunity Partners II L.P. |  |
| Supplemental Notes | &nbsp;&nbsp; 28 |  | - |  |

---

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

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

<br>© 2021 Computershare. All rights reserved. Confidential. Page 1 of 28

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | 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;&nbsp; **Class** | &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** | **Support¹ Support¹** | **Support¹ Support¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-1 | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAA8 | &nbsp;&nbsp;&nbsp;&nbsp; 5.698000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5251000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 3274406.37 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 79686.99 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 15547.97 | &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; 95234.96 | &nbsp;&nbsp; 3194719.38 | &nbsp;&nbsp;&nbsp; 30.07% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-2A | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAB6 | &nbsp;&nbsp;&nbsp;&nbsp; 5.756000% | &nbsp;&nbsp;&nbsp;&nbsp; 120000000.00 | &nbsp;&nbsp; 120000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 575600.00 | &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; 575600.00 | 120000000.00 | &nbsp;&nbsp;&nbsp; 30.07% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-2B | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAZ3 | &nbsp;&nbsp;&nbsp;&nbsp; 5.753000% | &nbsp;&nbsp;&nbsp;&nbsp; 176000000.00 | &nbsp;&nbsp; 176000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 843773.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 843773.33 | 176000000.00 | &nbsp;&nbsp;&nbsp; 30.07% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAC4 | &nbsp;&nbsp;&nbsp;&nbsp; 5.451000% | &nbsp;&nbsp;&nbsp;&nbsp; 287500000.00 | &nbsp;&nbsp; 287500000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 1305968.75 | &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 | 1305968.75 | 287500000.00 | &nbsp;&nbsp;&nbsp; 30.07% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAD2 | &nbsp;&nbsp;&nbsp;&nbsp; 5.700000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5800000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 5800000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 27550.00 | &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; 27550.00 | &nbsp;&nbsp; 5800000.00 | &nbsp;&nbsp;&nbsp; 30.07% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAG5 | &nbsp;&nbsp;&nbsp;&nbsp; 6.070000% | &nbsp;&nbsp;&nbsp;&nbsp; 100861000.00 | &nbsp;&nbsp; 100861000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 510188.56 | &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; 510188.56 | 100861000.00 | &nbsp;&nbsp;&nbsp; 18.17% | &nbsp;&nbsp;&nbsp; 18.13% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAH3 | &nbsp;&nbsp;&nbsp;&nbsp; 6.543781% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 39283000.00 | &nbsp;&nbsp;&nbsp; 39283000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 214216.14 | &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; 214216.14 | 39283000.00 | &nbsp;&nbsp;&nbsp; 13.53% | &nbsp;&nbsp;&nbsp; 13.50% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAJ9 | &nbsp;&nbsp;&nbsp;&nbsp; 6.595781% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 33974000.00 | &nbsp;&nbsp;&nbsp; 33974000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 186737.56 | &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; 186737.56 | 33974000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 9.52% | &nbsp;&nbsp;&nbsp;&nbsp; 9.50% |
| &nbsp;&nbsp;&nbsp;&nbsp; D-RR | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAL4 | &nbsp;&nbsp;&nbsp;&nbsp; 6.595781% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 10617000.00 | &nbsp;&nbsp;&nbsp; 10617000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 58356.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 58356.18 | 10617000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 8.27% | &nbsp;&nbsp;&nbsp;&nbsp; 8.25% |
| &nbsp;&nbsp;&nbsp;&nbsp; E-RR | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAN0 | &nbsp;&nbsp;&nbsp;&nbsp; 6.595781% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8494000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 8494000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 46687.14 | &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; 46687.14 | &nbsp;&nbsp; 8494000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 7.27% | &nbsp;&nbsp;&nbsp;&nbsp; 7.25% |
| &nbsp;&nbsp;&nbsp;&nbsp; F-RR | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAQ3 | &nbsp;&nbsp;&nbsp;&nbsp; 6.595781% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8494000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 8494000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 46687.14 | &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; 46687.14 | &nbsp;&nbsp; 8494000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 6.27% | &nbsp;&nbsp;&nbsp;&nbsp; 6.25% |
| &nbsp;&nbsp;&nbsp;&nbsp; G-RR | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAS9 | &nbsp;&nbsp;&nbsp;&nbsp; 6.595781% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 14863000.00 | &nbsp;&nbsp;&nbsp; 14863000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 81694.25 | &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; 81694.25 | 14863000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 4.51% | &nbsp;&nbsp;&nbsp;&nbsp; 4.50% |
| &nbsp;&nbsp;&nbsp;&nbsp; H-RR | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAU4 | &nbsp;&nbsp;&nbsp;&nbsp; 6.595781% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9556000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 9556000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 52524.41 | &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; 52524.41 | &nbsp;&nbsp; 9556000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 3.38% | &nbsp;&nbsp;&nbsp;&nbsp; 3.38% |
| &nbsp;&nbsp;&nbsp;&nbsp; J-RR\* | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAW0 | &nbsp;&nbsp;&nbsp;&nbsp; 6.595781% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 28665938.00 | &nbsp;&nbsp;&nbsp; 28665938.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 17436.66 | &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; 17436.66 | 28665938.00 | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; R | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAX8 | &nbsp;&nbsp;&nbsp;&nbsp; 0.000000% | &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;&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;0.00 | &nbsp;&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% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; S | &nbsp;&nbsp;&nbsp;&nbsp; 05553RBB5 | &nbsp;&nbsp;&nbsp;&nbsp; 0.000000% | &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;&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;0.00 | &nbsp;&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;&nbsp; **849358938.00** | &nbsp;&nbsp; **847382344.37** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **79686.99** | &nbsp;&nbsp;&nbsp; **3982968.09** | &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** | **4062655.08** | **847302657.38** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAE0 | &nbsp;&nbsp;&nbsp;&nbsp; 0.989518% | &nbsp;&nbsp;&nbsp;&nbsp; 594551000.00 | &nbsp;&nbsp; 592574406.37 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 488635.98 | &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; 488635.98 | 592494719.38 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-B | &nbsp;&nbsp;&nbsp;&nbsp; 05553RAF7 | &nbsp;&nbsp;&nbsp;&nbsp; 0.392978% | &nbsp;&nbsp;&nbsp;&nbsp; 140144000.00 | &nbsp;&nbsp; 140144000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 45894.63 | &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 | &nbsp;&nbsp;&nbsp; 45894.63 | 140144000.00 |  |  |
| **Notional SubTotal** | **Notional SubTotal** |  | &nbsp;&nbsp;&nbsp;&nbsp; **734695000.00** | &nbsp;&nbsp; **732718406.37** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp; **534530.61** | &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; **534530.61** | **732638719.38** |  |  |
| **Deal Distribution Total** | **Deal Distribution Total** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **79686.99** | &nbsp;&nbsp;&nbsp; **4517498.70** | &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** | **4597185.69** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; \* | **Denotes the Controlling Class (if required)** | **Denotes the Controlling Class (if required)** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&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;&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. |  |  |  |  |  |  |  |  |
|© 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 28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 2 of 28 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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 | 05553RAA8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;623.57767473 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;15.17558370 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.96095410 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;18.13653780 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;608.40209103 |
| &nbsp;&nbsp;&nbsp;&nbsp; A-2A | 05553RAB6 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.79666667 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.79666667 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; A-2B | 05553RAZ3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.79416665 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.79416665 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 | 05553RAC4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.54250000 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.54250000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | 05553RAD2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.75000000 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.75000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S | 05553RAG5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.05833335 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.05833335 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B | 05553RAH3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.45315124 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.45315124 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C | 05553RAJ9 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648437 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648437 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; D-RR | 05553RAL4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648488 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648488 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; E-RR | 05553RAN0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648458 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648458 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; F-RR | 05553RAQ3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648458 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648458 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; G-RR | 05553RAS9 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648456 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648456 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; H-RR | 05553RAU4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648493 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.49648493 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; J-RR | 05553RAW0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.60827104 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.88821367 | &nbsp;&nbsp;&nbsp;&nbsp;36.58577333 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.60827104 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; R | 05553RAX8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; S | 05553RBB5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 |
| **Notional Certificates** | **Notional Certificates** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A | 05553RAE0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;996.67548515 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.82185713 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.82185713 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;996.54145629 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-B | 05553RAF7 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.32748195 | &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;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;0.00000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.32748195 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1000.00000000 |
|© 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 3 of 28 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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 | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 15547.97 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 15547.97 | &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; 15547.97 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; A-2A | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 575600.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 575600.00 | &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; 575600.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; A-2B | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 843773.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 843773.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 843773.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 1305968.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 1305968.75 | &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 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 1305968.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 27550.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 27550.00 | &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; 27550.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 488635.98 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 488635.98 | &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; 488635.98 | &nbsp;&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 | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 45894.63 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 45894.63 | &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 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 45894.63 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 510188.56 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 510188.56 | &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; 510188.56 | &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; B | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 214216.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 214216.14 | &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; 214216.14 | &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; C | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 186737.56 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 186737.56 | &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; 186737.56 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; D-RR | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 58356.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 58356.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 58356.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; E-RR | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 46687.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 46687.14 | &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; 46687.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; F-RR | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 46687.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 46687.14 | &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; 46687.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; G-RR | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 81694.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 81694.25 | &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; 81694.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; H-RR | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 52524.41 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 52524.41 | &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; 52524.41 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; J-RR | 05/01/25 - 05/30/25 | &nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp; 903673.26 | &nbsp;&nbsp;&nbsp;&nbsp; 157561.88 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 157561.88 | &nbsp;&nbsp;&nbsp;&nbsp; 140125.23 | &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;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 17436.66 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1048765.51 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **903673.26** | &nbsp;&nbsp; **4657623.92** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp; **4657623.92** | &nbsp;&nbsp;&nbsp;&nbsp; **140125.23** | &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;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp; **4517498.70** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1048765.51** |  |
|© 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 28 |

---

------

---

| | | |
|:---|:---|:---|
|  | Additional Information |  |
| &nbsp;&nbsp;&nbsp; Total Available Distribution Amount (1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4597185.69 |  |
| (1) The Available Distribution Amount includes any Prepayment Premiums. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |  | Page 5 of 28 |

---

------

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | 4672347.24 | &nbsp;&nbsp; Master Servicing Fee | &nbsp;&nbsp;&nbsp;&nbsp; 5310.29 |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest Reductions due to Nonrecoverability Determination | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Certificate Administrator Fee | &nbsp;&nbsp;&nbsp;&nbsp; 7340.68 |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest Adjustments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Trustee Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Deferred Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; CREFC® Intellectual Property Royalty License Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;364.84 |
| &nbsp;&nbsp;&nbsp;&nbsp; ARD Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Operating Advisor Fee | &nbsp;&nbsp;&nbsp;&nbsp; 1488.57 |
| &nbsp;&nbsp;&nbsp;&nbsp; Net Prepayment Interest Excess / (Shortfall) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Asset Representations Reviewer Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;218.91 |
| &nbsp;&nbsp;&nbsp;&nbsp; Extension Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest Reserve Withdrawal | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Interest Collected | 4672347.24 | &nbsp;&nbsp; Total Fees | &nbsp;&nbsp;&nbsp;&nbsp; 14723.29 |
| &nbsp;&nbsp; **Principal** |  | **Expenses/Reimbursements** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Scheduled Principal | &nbsp;&nbsp;&nbsp; 79686.99 | &nbsp;&nbsp;&nbsp; Reimbursement for Interest on Advances | &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; 102666.59 |
| &nbsp;&nbsp;&nbsp;&nbsp; Principal Prepayments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Special Servicing Fees (Monthly) | &nbsp;&nbsp;&nbsp;&nbsp; 37458.64 |
| &nbsp;&nbsp;&nbsp;&nbsp; Collection of Principal after Maturity Date | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Special Servicing Fees (Liquidation) | &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;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Special Servicing Fees (Work Out) | &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;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Legal Fees | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Curtailments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Rating Agency Expenses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Principal Adjustments | &nbsp;&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;0.00 |
|  |  | &nbsp;&nbsp;&nbsp; Non-Recoverable Advances | &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;0.00 |
|  |  | &nbsp;&nbsp;&nbsp; Other Expenses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Principal Collected | &nbsp;&nbsp;&nbsp; 79686.99 | &nbsp;&nbsp;&nbsp; Total Expenses/Reimbursements | &nbsp;&nbsp;&nbsp; 140125.23 |
|  |  | **Interest Reserve Deposit** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** |
| &nbsp;&nbsp; **Other** |  | **Payments to Certificateholders and Others** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Prepayment Penalties / Yield Maintenance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Interest Distribution | 4517498.70 |
| &nbsp;&nbsp;&nbsp;&nbsp; Gain on Sale / Excess Liquidation Proceeds | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Principal Distribution | &nbsp;&nbsp;&nbsp;&nbsp; 79686.99 |
| &nbsp;&nbsp;&nbsp;&nbsp; Borrower Option Extension Fees | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Prepayment Penalties / Yield Maintenance | &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;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Borrower Option Extension Fees | &nbsp;&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;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Other Collected | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Total Payments to Certificateholders and Others | 4597185.69 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Collected** | **4752034.23** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Distributed** | **4752034.21** |
|© 2021 Computershare. All rights reserved. Confidential. |  |  | Page 6 of 28 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | &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; Bond / Collateral Reconciliation - Balances | &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; 847382345.09 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 847382345.09 | Beginning Certificate Balance | 847382344.37 |
| (-) Scheduled Principal Collections | (-) Scheduled Principal Collections | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 79686.99 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 79686.99 | (-) Principal Distributions | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 79686.99 |
| (-) Unscheduled Principal Collections | (-) Unscheduled Principal Collections | &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;&nbsp;&nbsp;0.00 | (-) Realized Losses | &nbsp;&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;&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;&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;&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;&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;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Current Period NRA¹ | &nbsp;&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;&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;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Current Period WODRA¹ | &nbsp;&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;&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;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Principal Used to Pay Interest | &nbsp;&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;&nbsp;0.00 |
| Ending Scheduled Collateral Balance | Ending Scheduled Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp; 847302658.10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 847302658.10 | &nbsp;&nbsp;&nbsp;&nbsp; Certificate Other Adjustments\*\* | &nbsp;&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; 847416419.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 847416419.75 | Ending Certificate Balance | 847302657.38 |
| Ending Actual Collateral Balance | Ending Actual Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp; 847351428.92 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 847351428.92 |  |  |
|  |  | **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; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;&nbsp;(WODRA) from Principal | Beginning UC / (OC) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; (0.72) |
| 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;&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;&nbsp;&nbsp;0.00 | UC / (OC) Change | &nbsp;&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;&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;&nbsp;&nbsp;0.00 | Ending UC / (OC) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; (0.72) |
| 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;&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;&nbsp;&nbsp;0.00 | Net WAC Rate | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6.60% |
|  |  |  |  | UC / (OC) Interest | &nbsp;&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 7 of 28 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &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 Ratio¹** | **Debt Service Coverage Ratio¹** |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** | **Debt Service Coverage** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |
|  |  |  |  |  | **WAM²** | **WAC** |  |  |  |  |  | **WAM²** | **WAC** |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Ratio** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp; 4,999,999 or less | &nbsp;&nbsp; 5 | 18870172.08 | 2.23% | &nbsp;&nbsp; 93 | 6.8737 | &nbsp;&nbsp;&nbsp;&nbsp;1.727187 | &nbsp;&nbsp;&nbsp;&nbsp;1.39 or less | &nbsp;&nbsp; 9 | 128720086.45 | 15.19% | &nbsp;&nbsp; 78 | 6.2365 | &nbsp;&nbsp;&nbsp;&nbsp;1.234488 |
| &nbsp;&nbsp;&nbsp; 5,000,000 to 9,999,999 | &nbsp;&nbsp;&nbsp; 5,000,000 to 9,999,999 | &nbsp;&nbsp; 9 | 67260714.85 | 7.94% | &nbsp;&nbsp; 93 | 6.8196 | &nbsp;&nbsp;&nbsp;&nbsp;1.422911 | &nbsp;&nbsp;&nbsp;&nbsp;1.40 to 1.69 | &nbsp;&nbsp; 10 | 164895233.37 | 19.46% | &nbsp;&nbsp; 94 | 6.6586 | &nbsp;&nbsp;&nbsp;&nbsp;1.517133 |
| &nbsp;&nbsp; 10,000,000 to 19,999,999 | &nbsp;&nbsp; 10,000,000 to 19,999,999 | &nbsp;&nbsp; 10 | 127256736.93 | 15.02% | &nbsp;&nbsp; 84 | 6.7623 | &nbsp;&nbsp;&nbsp;&nbsp;2.349686 | &nbsp;&nbsp;&nbsp;&nbsp;1.70 to 1.79 | &nbsp;&nbsp; 7 | 167082000.74 | 19.72% | &nbsp;&nbsp; 58 | 6.2412 | &nbsp;&nbsp;&nbsp;&nbsp;1.757084 |
| &nbsp;&nbsp; 20,000,000 to 29,999,999 | &nbsp;&nbsp; 20,000,000 to 29,999,999 | &nbsp;&nbsp; 13 | 321548367.24 | 37.95% | &nbsp;&nbsp; 59 | 6.4417 | &nbsp;&nbsp;&nbsp;&nbsp;1.929744 | &nbsp;&nbsp;&nbsp;&nbsp;1.80 to 1.89 | &nbsp;&nbsp; 1 | &nbsp;&nbsp; 40000000.00 | 4.72% | &nbsp;&nbsp; 93 | 6.0000 | &nbsp;&nbsp;&nbsp;&nbsp;1.830000 |
| &nbsp;&nbsp; 30,000,000 to 39,999,999 | &nbsp;&nbsp; 30,000,000 to 39,999,999 | &nbsp;&nbsp; 3 | 97866667.00 | 11.55% | &nbsp;&nbsp; 74 | 6.1064 | &nbsp;&nbsp;&nbsp;&nbsp;1.881839 | &nbsp;&nbsp;&nbsp;&nbsp;1.90 to 1.99 | &nbsp;&nbsp; 2 | &nbsp;&nbsp; 36400000.00 | 4.30% | &nbsp;&nbsp; 49 | 7.0010 | &nbsp;&nbsp;&nbsp;&nbsp;1.930989 |
| &nbsp;&nbsp; 40,000,000 to 47,499,999 | &nbsp;&nbsp; 40,000,000 to 47,499,999 | &nbsp;&nbsp; 4 | 160000000.00 | 18.88% | &nbsp;&nbsp; 63 | 6.0533 | &nbsp;&nbsp;&nbsp;&nbsp;1.755000 | &nbsp;&nbsp;&nbsp;&nbsp;2.00 to 2.49 | &nbsp;&nbsp; 11 | 220634224.66 | 26.04% | &nbsp;&nbsp; 56 | 6.3414 | &nbsp;&nbsp;&nbsp;&nbsp;2.208067 |
|  | 47,500,000 or higher | &nbsp;&nbsp; 1 | 54500000.00 | 6.43% | &nbsp;&nbsp; 94 | 6.2190 | &nbsp;&nbsp;&nbsp;&nbsp;1.430000 | &nbsp;&nbsp;&nbsp;&nbsp;2.50 or more | &nbsp;&nbsp; 5 | &nbsp;&nbsp; 89571112.88 | 10.57% | &nbsp;&nbsp; 81 | 6.5631 | &nbsp;&nbsp;&nbsp;&nbsp;2.873811 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **45** | **847302658.10** | **100.00%** | &nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **45** | **847302658.10** | **100.00%** | &nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** |
| (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. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|  | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 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 8 of 28 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &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 |  |  |  |  |
|  |  |  | **State³** |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State³** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State³** |  |  |  |
|  | &nbsp;&nbsp;&nbsp; **# Of** | **Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |  | &nbsp;&nbsp;&nbsp; **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State** |  |  |  | **WAM²** | **WAC** |  | &nbsp;&nbsp;&nbsp; **State** |  |  |  | **WAM²** | **WAC** |  |
|  | **Properties** | **Balance** | &nbsp;&nbsp;&nbsp; **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |  | **Properties** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Alabama | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp;&nbsp; 1487603.30 | &nbsp;&nbsp;&nbsp;&nbsp; 0.18% | &nbsp;&nbsp; 93 | 6.9700 | &nbsp;&nbsp;&nbsp;&nbsp;2.100000 | West Virginia | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 166376.69 | 0.02% | &nbsp;&nbsp; 93 | 6.9700 | &nbsp;&nbsp;&nbsp;&nbsp;2.100000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Arizona | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 65000000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 7.67% | &nbsp;&nbsp; 33 | 6.2142 | &nbsp;&nbsp;&nbsp;&nbsp;1.780000 | &nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp; **109** | **847302658.10** | **100.00%** | &nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; California | &nbsp;&nbsp;&nbsp;&nbsp; 32 | 161630324.56 | &nbsp;&nbsp;&nbsp;&nbsp; 19.08% | &nbsp;&nbsp; 88 | 6.6358 | &nbsp;&nbsp;&nbsp;&nbsp;1.669321 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property Type³** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property Type³** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Connecticut | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 424058.82 | &nbsp;&nbsp;&nbsp;&nbsp; 0.05% | &nbsp;&nbsp; 33 | 6.1380 | &nbsp;&nbsp;&nbsp;&nbsp;2.220000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Florida | &nbsp;&nbsp;&nbsp;&nbsp; 6 | &nbsp;&nbsp;&nbsp;&nbsp; 2095941.18 | &nbsp;&nbsp;&nbsp;&nbsp; 0.25% | &nbsp;&nbsp; 33 | 6.1380 | &nbsp;&nbsp;&nbsp;&nbsp;2.220000 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **# Of** | &nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |
|  |  |  |  |  |  |  | &nbsp;&nbsp; **Property Type** |  |  |  | &nbsp;&nbsp; **WAM²** | &nbsp;&nbsp; **WAC** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Georgia | &nbsp;&nbsp;&nbsp;&nbsp; 5 | &nbsp;&nbsp;&nbsp;&nbsp; 3139364.32 | &nbsp;&nbsp;&nbsp;&nbsp; 0.37% | &nbsp;&nbsp; 68 | 6.6282 | &nbsp;&nbsp;&nbsp;&nbsp;2.149296 |  | &nbsp;&nbsp;&nbsp;&nbsp; **Properties** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp; **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Illinois | &nbsp;&nbsp;&nbsp;&nbsp; 6 | &nbsp;&nbsp;&nbsp; 40315747.58 | &nbsp;&nbsp;&nbsp;&nbsp; 4.76% | &nbsp;&nbsp; 94 | 6.1995 | &nbsp;&nbsp;&nbsp;&nbsp;1.860046 | &nbsp;&nbsp;&nbsp;&nbsp; Industrial | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 16 | &nbsp;&nbsp;&nbsp;&nbsp; 148587941.17 | &nbsp;&nbsp;&nbsp;&nbsp; 17.54% | &nbsp;&nbsp;&nbsp;&nbsp; 88 | 6.9810 | &nbsp;&nbsp;&nbsp;&nbsp;1.850804 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Iowa | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 4311249.19 | &nbsp;&nbsp;&nbsp;&nbsp; 0.51% | &nbsp;&nbsp; 91 | 6.4400 | &nbsp;&nbsp;&nbsp;&nbsp;2.550000 | &nbsp;&nbsp;&nbsp;&nbsp; Lodging | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 75869208.95 | &nbsp;&nbsp;&nbsp;&nbsp; 8.95% | &nbsp;&nbsp;&nbsp;&nbsp; 92 | 7.1587 | &nbsp;&nbsp;&nbsp;&nbsp;2.484420 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Kansas | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp;&nbsp; 8259259.34 | &nbsp;&nbsp;&nbsp;&nbsp; 0.97% | &nbsp;&nbsp; 90 | 6.8050 | &nbsp;&nbsp;&nbsp;&nbsp;1.560000 | &nbsp;&nbsp;&nbsp;&nbsp; Mixed Use | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6 | &nbsp;&nbsp;&nbsp;&nbsp; 162911367.24 | &nbsp;&nbsp;&nbsp;&nbsp; 19.23% | &nbsp;&nbsp;&nbsp;&nbsp; 82 | 6.3254 | &nbsp;&nbsp;&nbsp;&nbsp;1.412347 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Louisiana | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 1745458.30 | &nbsp;&nbsp;&nbsp;&nbsp; 0.21% | &nbsp;&nbsp; 94 | 6.8300 | &nbsp;&nbsp;&nbsp;&nbsp;1.320000 | Mobile Home Park | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4550891.68 | &nbsp;&nbsp;&nbsp;&nbsp; 0.54% | &nbsp;&nbsp;&nbsp;&nbsp; 93 | 6.9700 | &nbsp;&nbsp;&nbsp;&nbsp;2.100000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Maine | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 28192000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 3.33% | &nbsp;&nbsp; 84 | 4.9200 | &nbsp;&nbsp;&nbsp;&nbsp;1.720000 | &nbsp;&nbsp;&nbsp; Multi-Family | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 49412000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 5.83% | &nbsp;&nbsp;&nbsp;&nbsp; 88 | 5.8021 | &nbsp;&nbsp;&nbsp;&nbsp;1.497623 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Maryland | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 7920000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 0.93% | &nbsp;&nbsp; 94 | 6.7200 | &nbsp;&nbsp;&nbsp;&nbsp;1.590000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Office | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 | &nbsp;&nbsp;&nbsp;&nbsp; 133212118.65 | &nbsp;&nbsp;&nbsp;&nbsp; 15.72% | &nbsp;&nbsp;&nbsp;&nbsp; 42 | 5.9500 | &nbsp;&nbsp;&nbsp;&nbsp;1.997610 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Missouri | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 5273003.23 | &nbsp;&nbsp;&nbsp;&nbsp; 0.62% | &nbsp;&nbsp; 91 | 6.4400 | &nbsp;&nbsp;&nbsp;&nbsp;2.550000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 26400000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 3.12% | &nbsp;&nbsp;&nbsp;&nbsp; 33 | 7.0620 | &nbsp;&nbsp;&nbsp;&nbsp;1.920000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Nevada | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp;&nbsp; 780882.35 | &nbsp;&nbsp;&nbsp;&nbsp; 0.09% | &nbsp;&nbsp; 33 | 6.1380 | &nbsp;&nbsp;&nbsp;&nbsp;2.220000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Retail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40 | &nbsp;&nbsp;&nbsp;&nbsp; 246359130.42 | &nbsp;&nbsp;&nbsp;&nbsp; 29.08% | &nbsp;&nbsp;&nbsp;&nbsp; 63 | 6.1577 | &nbsp;&nbsp;&nbsp;&nbsp;2.011448 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New Jersey | &nbsp;&nbsp;&nbsp;&nbsp; 4 | 165754444.87 | &nbsp;&nbsp;&nbsp;&nbsp; 19.56% | &nbsp;&nbsp; 93 | 6.6501 | &nbsp;&nbsp;&nbsp;&nbsp;2.116818 | &nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **109** | &nbsp;&nbsp;&nbsp;&nbsp; **847302658.10** | &nbsp;&nbsp;&nbsp; **100.00%** | &nbsp;&nbsp;&nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New York | &nbsp;&nbsp;&nbsp;&nbsp; 7 | &nbsp;&nbsp;&nbsp; 95631367.24 | &nbsp;&nbsp;&nbsp;&nbsp; 11.29% | &nbsp;&nbsp; 45 | 6.4976 | &nbsp;&nbsp;&nbsp;&nbsp;1.871485 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; North Carolina | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp; 19433308.44 | &nbsp;&nbsp;&nbsp;&nbsp; 2.29% | &nbsp;&nbsp; 91 | 6.9278 | &nbsp;&nbsp;&nbsp;&nbsp;1.634097 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Ohio | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 7389908.82 | &nbsp;&nbsp;&nbsp;&nbsp; 0.87% | &nbsp;&nbsp; 94 | 7.2500 | &nbsp;&nbsp;&nbsp;&nbsp;1.410000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Oklahoma | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp;&nbsp; 7075799.48 | &nbsp;&nbsp;&nbsp;&nbsp; 0.84% | &nbsp;&nbsp; 59 | 6.4435 | &nbsp;&nbsp;&nbsp;&nbsp;1.917718 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Pennsylvania | &nbsp;&nbsp;&nbsp;&nbsp; 12 | &nbsp;&nbsp;&nbsp; 46397347.59 | &nbsp;&nbsp;&nbsp;&nbsp; 5.48% | &nbsp;&nbsp; 55 | 6.2873 | &nbsp;&nbsp;&nbsp;&nbsp;2.044504 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; South Carolina | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 195737.27 | &nbsp;&nbsp;&nbsp;&nbsp; 0.02% | &nbsp;&nbsp; 93 | 6.9700 | &nbsp;&nbsp;&nbsp;&nbsp;2.100000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Texas | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp; 79959653.41 | &nbsp;&nbsp;&nbsp;&nbsp; 9.44% | &nbsp;&nbsp; 63 | 6.3294 | &nbsp;&nbsp;&nbsp;&nbsp;1.946201 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Virginia | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 41973822.12 | &nbsp;&nbsp;&nbsp;&nbsp; 4.95% | &nbsp;&nbsp; 36 | 6.0943 | &nbsp;&nbsp;&nbsp;&nbsp;2.130029 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Washington | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 22750000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 2.68% | &nbsp;&nbsp; 93 | 5.7420 | &nbsp;&nbsp;&nbsp;&nbsp;2.120000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Washington, DC | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 30000000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 3.54% | &nbsp;&nbsp; 30 | 6.0500 | &nbsp;&nbsp;&nbsp;&nbsp;1.220000 |  |  |  |  |  |  |  |
| 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 9 of 28 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** |  |  |  | **WAM²** | **WAC** |  | &nbsp;&nbsp;&nbsp;&nbsp; **Seasoning** |  |  |  | **WAM²** | **WAC** |  |
|  |  | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |  | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | 4.99999 or less | &nbsp;&nbsp; 1 | &nbsp;&nbsp; 28192000.00 | 3.33% | &nbsp;&nbsp; 84 | 4.9200 | &nbsp;&nbsp;&nbsp;&nbsp;1.720000 | &nbsp;&nbsp;&nbsp; 12 months or less | &nbsp;&nbsp; 0 | &nbsp;&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 |
|  | 5.00000 to 5.50000 | &nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 6450000.00 | 0.76% | &nbsp;&nbsp; 94 | 5.4700 | &nbsp;&nbsp;&nbsp;&nbsp;1.570000 | 13 months to 24 months | &nbsp;&nbsp; 0 | &nbsp;&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 |
|  | 5.50001 to 5.99999 | &nbsp;&nbsp; 7 | 173000001.00 | 20.42% | &nbsp;&nbsp; 62 | 5.8888 | &nbsp;&nbsp;&nbsp;&nbsp;1.884682 | 25 months or greater | &nbsp;&nbsp; 45 | 847302658.10 | 100.00% | &nbsp;&nbsp; 71 | 6.4031 | &nbsp;&nbsp;&nbsp;&nbsp;1.877395 |
|  | 6.00000 to 6.49999 | &nbsp;&nbsp; 13 | 370150000.00 | 43.69% | &nbsp;&nbsp; 67 | 6.1596 | &nbsp;&nbsp;&nbsp;&nbsp;1.873357 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **45** | **847302658.10** | **100.00%** | &nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** |
|  | 6.50000 to 7.00000 | &nbsp;&nbsp; 10 | &nbsp;&nbsp; 73953805.58 | 8.73% | &nbsp;&nbsp; 92 | 6.8223 | &nbsp;&nbsp;&nbsp;&nbsp;1.585386 |  |  |  |  |  |  |  |
|  | 7.00001 or greater | &nbsp;&nbsp; 13 | 195556851.52 | 23.08% | &nbsp;&nbsp; 75 | 7.4050 | &nbsp;&nbsp;&nbsp;&nbsp;2.021851 |  |  |  |  |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **45** | **847302658.10** | **100.00%** | &nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** |  |  |  |  |  |  |  |
| (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. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|  | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 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 28 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** |
|  |  |  |  |  | **WAM²** | **WAC** |  |  |  |  |  | **WAM²** | **WAC** |  |
|  | &nbsp;&nbsp; **Remaining Term** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | **Amortization Term** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | 109 months or less | &nbsp;&nbsp; 45 | 847302658.10 | 100.00% | &nbsp;&nbsp; 71 | 6.4031 | &nbsp;&nbsp;&nbsp;&nbsp;1.877395 | &nbsp;&nbsp;&nbsp;&nbsp; Interest Only | &nbsp;&nbsp; 34 | 728067001.00 | 85.93% | &nbsp;&nbsp; 70 | 6.2687 | &nbsp;&nbsp;&nbsp;&nbsp;1.826710 |
| 110 months to 116 months | 110 months to 116 months | &nbsp;&nbsp; 0 | &nbsp;&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 | 354 months or less | &nbsp;&nbsp; 11 | 119235657.10 | 14.07% | &nbsp;&nbsp; 78 | 7.2239 | &nbsp;&nbsp;&nbsp;&nbsp;2.186888 |
|  | 117 months or greater | &nbsp;&nbsp; 0 | &nbsp;&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 | 355 months or greater | &nbsp;&nbsp; 0 | &nbsp;&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; **45** | **847302658.10** | **100.00%** | &nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **45** | **847302658.10** | **100.00%** | &nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** |
| (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. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|  | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 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 28 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** |
|  |  |  |  |  | **WAM²** | **WAC** |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **WAM²** | **WAC** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Recent NOI** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | **Recent NOI** | **Loans** | **Balance** | **Agg. Bal.** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
| &nbsp;&nbsp; Underwriter's Information | &nbsp;&nbsp; Underwriter's Information | &nbsp;&nbsp; 5 | &nbsp;&nbsp; 95168657.55 | 11.23% | &nbsp;&nbsp; 94 | 6.3187 | &nbsp;&nbsp;&nbsp;&nbsp;1.588404 |  |  | &nbsp;&nbsp;&nbsp; No outstanding loans in this group | &nbsp;&nbsp;&nbsp; No outstanding loans in this group |  |
|  | &nbsp;&nbsp;&nbsp; 12 months or less | &nbsp;&nbsp; 37 | 722604555.67 | 85.28% | &nbsp;&nbsp; 67 | 6.3632 | &nbsp;&nbsp;&nbsp;&nbsp;1.857224 |  |  |  |  |  |
|  | 13 months to 24 months | &nbsp;&nbsp; 3 | &nbsp;&nbsp; 29529444.88 | 3.49% | &nbsp;&nbsp; 90 | 7.6516 | &nbsp;&nbsp;&nbsp;&nbsp;3.302376 |  |  |  |  |  |
|  | 25 months or greater | &nbsp;&nbsp; 0 | &nbsp;&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; **45** | **847302658.10** | **100.00%** | &nbsp;&nbsp; **71** | **6.4031** | &nbsp;&nbsp;&nbsp;&nbsp;**1.877395** |  |  |  |  |  |
| (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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the | &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. Rather, the scheduled balance for each state or property only reflects the |
|  | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 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 12 of 28 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) |  |  |  |  |  |  |
|  |  |  |  |  |  | **Interest** |  |  |  |  |  | **Original** | **Adjusted** | **Beginning** | &nbsp;&nbsp; **Ending** | &nbsp;&nbsp; **Paid** |
|  |  |  | **Prop** |  |  | **Accrual** | **Gross** | **Scheduled** | **Scheduled** | &nbsp;&nbsp; **Principal Anticipated Maturity** | &nbsp;&nbsp; **Principal Anticipated Maturity** | &nbsp;&nbsp; **Principal Anticipated Maturity** | **Maturity** | **Scheduled** | **Scheduled** | **Through** |
| **Pros ID** | **Loan ID** | **Loan Group Type** | **Loan Group Type** | &nbsp;&nbsp;&nbsp;&nbsp;**City** | **State** | &nbsp;&nbsp;&nbsp; **Type** | **Rate** | &nbsp;&nbsp; **Interest** | **Principal** | **Adjustments Repay Date** | **Adjustments Repay Date** | &nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |
| 1-A-2-C1 | 10245641 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Scottsdale | AZ | Actual/360 | 6.214% | &nbsp;&nbsp;&nbsp;&nbsp; 214046.39 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/06/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 40000000.00 | 40000000.00 | 06/06/25 |
| 1-A-2-C3-1 | 10245642 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 6.214% | &nbsp;&nbsp;&nbsp;&nbsp; 133778.99 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/06/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 25000000.00 | 25000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp; 2-A-4 | 10245643 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MU | West Hollywood | CA | Actual/360 | 5.941% | &nbsp;&nbsp;&nbsp;&nbsp; 204636.90 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 40000000.00 | 40000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp; 2-A-8 | 10245644 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 5.941% | &nbsp;&nbsp;&nbsp;&nbsp; 127898.07 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 25000000.00 | 25000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 3 | 10245645 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MU | Fort Lee | NJ | Actual/360 | 6.219% | &nbsp;&nbsp;&nbsp;&nbsp; 291861.13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 04/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 54500000.00 | 54500000.00 | 06/06/24 |
| &nbsp;&nbsp; 4-A-1-1 | 10245646 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Blackwood | NJ | Actual/360 | 6.124% | &nbsp;&nbsp;&nbsp;&nbsp; 193359.63 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 36666667.00 | 36666667.00 | 06/01/25 |
| &nbsp;&nbsp; 4-A-2-1 | 10245648 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 6.124% | &nbsp;&nbsp;&nbsp;&nbsp; 70312.59 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 13333333.00 | 13333333.00 | 06/01/25 |
| &nbsp;&nbsp; 5-A-3-1 | 10245650 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | IN | Rialto | CA | Actual/360 | 7.610% | &nbsp;&nbsp;&nbsp;&nbsp; 163826.39 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 12/06/32 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 25000000.00 | 25000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp; 5-A-5 | 10245651 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 7.610% | &nbsp;&nbsp;&nbsp;&nbsp; 131061.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 12/06/32 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 20000000.00 | 20000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp; 5-A-7 | 10245652 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 7.610% | &nbsp;&nbsp;&nbsp;&nbsp; 19659.17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 12/06/32 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 3000000.00 | &nbsp;&nbsp;&nbsp; 3000000.00 | 06/06/25 |
| 6-A-13-1 | 10245654 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Valley Stream | NY | Actual/360 | 5.899% | &nbsp;&nbsp;&nbsp;&nbsp; 126992.36 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 01/06/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 25000000.00 | 25000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp; 6-A-5 | 10245653 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 5.899% | &nbsp;&nbsp;&nbsp;&nbsp; 109213.43 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 01/06/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 21500000.00 | 21500000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp; 7-A-1 | 10245655 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Herndon | VA | Actual/360 | 6.058% | &nbsp;&nbsp;&nbsp;&nbsp; 208664.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/05/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 40000000.00 | 40000000.00 | 06/05/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 8 | 10245658 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Fort Worth | TX | Actual/360 | 6.000% | &nbsp;&nbsp;&nbsp;&nbsp; 206666.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 40000000.00 | 40000000.00 | 06/06/25 |
| &nbsp;&nbsp; 9-A-1-2 | 10245659 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Various | Various | Actual/360 | 5.875% | &nbsp;&nbsp;&nbsp;&nbsp; 116357.64 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 02/06/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 23000000.00 | 23000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp; 9-A-2 | 10245660 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 5.875% | &nbsp;&nbsp;&nbsp;&nbsp; 79679.69 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 02/06/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 15750001.00 | 15750001.00 | 06/06/25 |
| &nbsp;&nbsp; 10-A-3 | 10245661 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | IN | Parsippany | NJ | Actual/360 | 7.260% | &nbsp;&nbsp;&nbsp;&nbsp; 184424.17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 04/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 29500000.00 | 29500000.00 | 06/06/25 |
| &nbsp;&nbsp; 10-A-4 | 10245662 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 7.260% | &nbsp;&nbsp;&nbsp;&nbsp; 53139.17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 04/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 8500000.00 | &nbsp;&nbsp;&nbsp; 8500000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 11 | 10245663 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | IN | Mount Vernon | IL | Actual/360 | 6.140% | &nbsp;&nbsp;&nbsp;&nbsp; 164961.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 04/06/33 | 04/06/38 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 31200000.00 | 31200000.00 | 01/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 12 | 10245664 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Washington | DC | Actual/360 | 6.050% | &nbsp;&nbsp;&nbsp;&nbsp; 156291.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 12/06/27 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 30000000.00 | 30000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 13 | 10245665 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MU | New York | NY | Actual/360 | 7.490% | &nbsp;&nbsp;&nbsp;&nbsp; 178911.17 | &nbsp;&nbsp;&nbsp;&nbsp; 32992.65 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 12/06/27 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 27739359.89 | 27706367.24 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 14 | 10245666 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MF | Portland | ME | Actual/360 | 4.920% | &nbsp;&nbsp;&nbsp;&nbsp; 119440.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 06/01/32 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 28192000.00 | 28192000.00 | 06/01/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 15 | 10245667 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | 98 | Bryan | TX | Actual/360 | 7.062% | &nbsp;&nbsp;&nbsp;&nbsp; 160542.80 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/01/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 26400000.00 | 26400000.00 | 06/01/25 |
| 16-A-2-1 | 10245668 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Atlantic City | NJ | Actual/360 | 7.795% | &nbsp;&nbsp;&nbsp;&nbsp; 78095.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7348.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 11/06/32 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 11634570.52 | 11627222.44 | 03/06/25 |
| 16-A-2-2 | 10245669 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  | Actual/360 | 7.795% | &nbsp;&nbsp;&nbsp;&nbsp; 78095.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7348.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 11/06/32 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 11634570.52 | 11627222.44 | 03/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 17 | 10245670 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Bellevue | WA | Actual/360 | 5.742% | &nbsp;&nbsp;&nbsp;&nbsp; 112487.38 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 22750000.00 | 22750000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 18 | 10244199 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | Various Various | Various Various | Various | Actual/360 | 6.138% | &nbsp;&nbsp;&nbsp;&nbsp; 118923.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 03/11/28 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 22500000.00 | 22500000.00 | 06/11/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 19 | 10245671 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Yorba Linda | CA | Actual/360 | 6.430% | &nbsp;&nbsp;&nbsp;&nbsp; 101049.24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; N/A | 04/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 18250000.00 | 18250000.00 | 06/06/25 |
|© 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;&nbsp;&nbsp;&nbsp; Page 13 of 28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 13 of 28 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) |  |  |  |  |  |  |
|  |  |  |  |  |  | **Interest** |  |  |  |  |  | **Original** | **Adjusted** | **Beginning** | &nbsp;&nbsp; **Ending** | &nbsp;&nbsp; **Paid** |
|  |  |  | **Prop** |  |  | **Accrual** | **Gross** | **Scheduled** | **Scheduled** | &nbsp;&nbsp; **Principal Anticipated Maturity** | &nbsp;&nbsp; **Principal Anticipated Maturity** | &nbsp;&nbsp; **Principal Anticipated Maturity** | **Maturity** | **Scheduled** | **Scheduled** | **Through** |
| **Pros ID** | **Loan ID** | **Loan Group Type** | **Loan Group Type** | &nbsp;&nbsp;&nbsp;&nbsp;**City** | **State** | &nbsp;&nbsp;&nbsp; **Type** | **Rate** | &nbsp;&nbsp; **Interest** | **Principal** | **Adjustments Repay Date** | **Adjustments Repay Date** | &nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |
| &nbsp;&nbsp;&nbsp;&nbsp; 20 | 10245672 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Various | Various | Actual/360 | 6.440% | &nbsp;&nbsp;&nbsp;&nbsp; 77083.22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 01/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 13900000.00 | 13900000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 21 | 10245673 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | IN | Various | Various | Actual/360 | 6.805% | &nbsp;&nbsp;&nbsp;&nbsp; 67388.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 12/06/32 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 11500000.00 | 11500000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 22 | 10245674 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Hesperia | CA | Actual/360 | 7.315% | &nbsp;&nbsp;&nbsp;&nbsp; 69875.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7709.41 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 04/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 11093033.96 | 11085324.55 | 06/01/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 23 | 10245675 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Wake Forest | NC | Actual/360 | 6.922% | &nbsp;&nbsp;&nbsp;&nbsp; 60747.77 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7899.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 04/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 10191533.25 | 10183633.50 | 06/01/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 24 | 10245676 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Mechanicsburg | PA | Actual/360 | 6.840% | &nbsp;&nbsp;&nbsp;&nbsp; 58900.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 10000000.00 | 10000000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 25 | 10245677 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | IN | Pomona | CA | Actual/360 | 6.570% | &nbsp;&nbsp;&nbsp;&nbsp; 55443.50 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 02/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 9800000.00 | &nbsp;&nbsp;&nbsp; 9800000.00 | 06/01/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 26 | 10245678 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MU | Frederick | MD | Actual/360 | 6.720% | &nbsp;&nbsp;&nbsp;&nbsp; 45830.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 04/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 7920000.00 | &nbsp;&nbsp;&nbsp; 7920000.00 | 06/01/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 27 | 10245679 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Smithfield | NC | Actual/360 | 7.032% | &nbsp;&nbsp;&nbsp;&nbsp; 45120.78 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5605.65 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 04/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 7451411.68 | &nbsp;&nbsp;&nbsp; 7445806.03 | 06/01/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 28 | 10245680 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | Various Philadelphia | Various Philadelphia | PA | Actual/360 | 7.000% | &nbsp;&nbsp;&nbsp;&nbsp; 45690.56 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 7580000.00 | &nbsp;&nbsp;&nbsp; 7580000.00 | 07/06/24 |
| &nbsp;&nbsp;&nbsp;&nbsp; 29 | 10245681 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Northfield | OH | Actual/360 | 7.250% | &nbsp;&nbsp;&nbsp;&nbsp; 46162.57 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4318.47 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 04/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 7394227.29 | &nbsp;&nbsp;&nbsp; 7389908.82 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 30 | 10245682 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MU | Brooklyn | NY | Actual/360 | 5.470% | &nbsp;&nbsp;&nbsp;&nbsp; 30381.29 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 04/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 6450000.00 | &nbsp;&nbsp;&nbsp; 6450000.00 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 31 | 10245683 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MF | Brooklyn | NY | Actual/360 | 7.120% | &nbsp;&nbsp;&nbsp;&nbsp; 38472.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 03/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 6275000.00 | &nbsp;&nbsp;&nbsp; 6275000.00 | 07/06/24 |
| &nbsp;&nbsp;&nbsp;&nbsp; 32 | 10245684 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MF | Brooklyn | NY | Actual/360 | 6.850% | &nbsp;&nbsp;&nbsp;&nbsp; 34801.81 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 5900000.00 | &nbsp;&nbsp;&nbsp; 5900000.00 | 07/06/24 |
| &nbsp;&nbsp;&nbsp;&nbsp; 33 | 10242027 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Plainfield | IL | Actual/360 | 6.370% | &nbsp;&nbsp;&nbsp;&nbsp; 26329.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 04/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 4800000.00 | &nbsp;&nbsp;&nbsp; 4800000.00 | 06/01/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 34 | 10245685 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MH | Various | Various | Actual/360 | 6.970% | &nbsp;&nbsp;&nbsp;&nbsp; 27335.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3507.69 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 03/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 4554399.35 | &nbsp;&nbsp;&nbsp; 4550891.66 | 06/06/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 35 | 10241659 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Various | Various | Actual/360 | 6.830% | &nbsp;&nbsp;&nbsp;&nbsp; 21891.93 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2957.21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 04/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 3722237.63 | &nbsp;&nbsp;&nbsp; 3719280.42 | 06/01/25 |
| &nbsp;&nbsp;&nbsp;&nbsp; 36 | 10245686 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MF | Brooklyn | NY | Actual/360 | 6.850% | &nbsp;&nbsp;&nbsp;&nbsp; 16516.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | N/A | 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 2800000.00 | &nbsp;&nbsp;&nbsp; 2800000.00 | 10/06/24 |
| &nbsp;&nbsp; **Totals** |  |  |  |  |  |  |  | &nbsp;&nbsp; **4672347.24** | &nbsp;&nbsp;&nbsp;&nbsp; **79686.99** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** |  |  |  | **847382345.09** | **847302658.10** |  |
| &nbsp;&nbsp; **1 Property Type Codes** | &nbsp;&nbsp; **1 Property Type Codes** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; HC - Health Care | &nbsp;&nbsp;&nbsp;&nbsp; HC - Health Care | &nbsp;&nbsp; MU - Mixed Use | &nbsp;&nbsp; MU - Mixed Use | &nbsp;&nbsp;&nbsp;&nbsp; WH - Warehouse |  | &nbsp;&nbsp;&nbsp; MF - Multi-Family | &nbsp;&nbsp;&nbsp; MF - Multi-Family |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; SS - Self Storage | &nbsp;&nbsp;&nbsp;&nbsp; SS - Self Storage | &nbsp;&nbsp; LO - Lodging |  | &nbsp;&nbsp;&nbsp;&nbsp; RT - Retail |  | &nbsp;&nbsp;&nbsp; SF - Single Family Rental | &nbsp;&nbsp;&nbsp; SF - Single Family Rental |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 98 - Other |  | &nbsp;&nbsp; IN - Industrial |  | &nbsp;&nbsp;&nbsp;&nbsp; OF - Office |  | &nbsp;&nbsp;&nbsp; MH - Mobile Home Park | &nbsp;&nbsp;&nbsp; MH - Mobile Home Park |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; SE - Securities | &nbsp;&nbsp;&nbsp;&nbsp; SE - Securities | &nbsp;&nbsp; CH - Cooperative Housing ZZ - Missing Information/Undefined | &nbsp;&nbsp; CH - Cooperative Housing ZZ - Missing Information/Undefined | &nbsp;&nbsp; CH - Cooperative Housing ZZ - Missing Information/Undefined | &nbsp;&nbsp; CH - Cooperative Housing ZZ - Missing Information/Undefined | &nbsp;&nbsp; CH - Cooperative Housing ZZ - Missing Information/Undefined |  |  |  |  |  |  |  |  |  |  |
|© 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;&nbsp;&nbsp;&nbsp; Page 14 of 28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 14 of 28 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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** | **Loan Group** | **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; 1-A-2-C1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 79287434.75 | &nbsp;&nbsp; 80025666.20 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| 1-A-2-C3-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 79287434.75 | &nbsp;&nbsp; 80025666.20 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 2-A-4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 25127063.00 | &nbsp;&nbsp; 23923224.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 2-A-8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 25127063.00 | &nbsp;&nbsp; 23923224.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3 | &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;&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; 12/11/24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13625000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 498787.79 | &nbsp;&nbsp;&nbsp;&nbsp; 218202.45 | &nbsp;&nbsp;&nbsp;&nbsp; 2935602.33 | &nbsp;&nbsp; 1544955.53 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp; 4-A-1-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 10684111.26 | &nbsp;&nbsp; 12376946.04 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp; 4-A-2-1 | &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;&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;&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;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp; 5-A-3-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 12857323.00 | &nbsp;&nbsp; 17360662.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 5-A-5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 12857323.00 | &nbsp;&nbsp; 17360662.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 5-A-7 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 12857323.00 | &nbsp;&nbsp; 17360662.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp; 6-A-13-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 49131091.00 | &nbsp;&nbsp; 50442621.32 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 6-A-5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 49131091.00 | &nbsp;&nbsp; 50442621.32 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 7-A-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 8153086.29 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 4821449.51 | &nbsp;&nbsp;&nbsp; 4846987.49 | &nbsp;&nbsp;&nbsp;&nbsp; 04/01/24 | &nbsp;&nbsp;&nbsp; 03/31/25 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp; 9-A-1-2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 5835402.48 | &nbsp;&nbsp;&nbsp; 9187419.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 9-A-2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 37098644.56 | &nbsp;&nbsp; 40837067.48 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 10-A-3 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 8665238.90 | &nbsp;&nbsp; 11216948.75 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 10-A-4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 8665238.90 | &nbsp;&nbsp; 11216948.75 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 3470078.17 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 164547.58 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 803117.84 | &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; 12 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 7479988.00 | &nbsp;&nbsp;&nbsp; 7842740.69 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 19779529.66 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 4700948.00 | &nbsp;&nbsp;&nbsp; 4800945.50 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 15 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 3213751.95 | &nbsp;&nbsp;&nbsp; 3689008.17 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp; 16-A-2-1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 17378657.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/23 | &nbsp;&nbsp;&nbsp; 12/31/23 | &nbsp;&nbsp;&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;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 85289.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 256256.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp; 16-A-2-2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 17378657.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/23 | &nbsp;&nbsp;&nbsp; 12/31/23 | &nbsp;&nbsp;&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;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 85289.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 256256.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 2921648.19 | &nbsp;&nbsp;&nbsp; 3093764.84 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 61603080.00 | &nbsp;&nbsp; 46920871.72 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 09/30/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 2351280.12 | &nbsp;&nbsp;&nbsp; 2133954.62 | &nbsp;&nbsp;&nbsp;&nbsp; 04/01/24 | &nbsp;&nbsp;&nbsp; 03/31/25 | &nbsp;&nbsp;&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;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;&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;&nbsp;&nbsp; Page 15 of 28 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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** | **Loan Group** | **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; 20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 7205041.30 | &nbsp;&nbsp;&nbsp; 6324807.35 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 7859328.00 | &nbsp;&nbsp;&nbsp; 5099516.00 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 09/30/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 22 | &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;&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;&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;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 1577283.79 | &nbsp;&nbsp;&nbsp; 1587913.22 | &nbsp;&nbsp;&nbsp;&nbsp; 04/01/24 | &nbsp;&nbsp;&nbsp; 03/31/25 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 1523459.73 | &nbsp;&nbsp;&nbsp; 1483545.19 | &nbsp;&nbsp;&nbsp;&nbsp; 04/01/24 | &nbsp;&nbsp;&nbsp; 03/31/25 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 25 | &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;&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;&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; 90630.57 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 26 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 828243.92 | &nbsp;&nbsp;&nbsp;&nbsp; 897570.15 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 27 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 921824.46 | &nbsp;&nbsp;&nbsp;&nbsp; 899070.73 | &nbsp;&nbsp;&nbsp;&nbsp; 04/01/24 | &nbsp;&nbsp;&nbsp; 03/31/25 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 628085.83 | &nbsp;&nbsp;&nbsp;&nbsp; 593452.51 | &nbsp;&nbsp;&nbsp;&nbsp; 07/01/23 | &nbsp;&nbsp;&nbsp; 06/30/24 | &nbsp;&nbsp;&nbsp; 01/13/25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1895000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 67038.00 | &nbsp;&nbsp;&nbsp;&nbsp; 34171.48 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 426446.95 | &nbsp;&nbsp;&nbsp;&nbsp; 48955.71 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 29 | &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; 841377.08 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 30 | &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;&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;&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;&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;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 150396.95 | &nbsp;&nbsp;&nbsp;&nbsp; 07/01/23 | &nbsp;&nbsp;&nbsp; 09/30/23 | &nbsp;&nbsp;&nbsp; 01/13/25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1568750.00 | &nbsp;&nbsp;&nbsp;&nbsp; 56448.19 | &nbsp;&nbsp;&nbsp;&nbsp; 28774.71 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 359083.72 | &nbsp;&nbsp;&nbsp;&nbsp; 114999.17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 32 | &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; 518124.31 | &nbsp;&nbsp;&nbsp;&nbsp; 07/01/23 | &nbsp;&nbsp;&nbsp; 06/30/24 | &nbsp;&nbsp;&nbsp; 01/13/25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1475000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 51061.44 | &nbsp;&nbsp;&nbsp;&nbsp; 26026.29 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 324814.19 | &nbsp;&nbsp;&nbsp;&nbsp; 44414.69 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 662102.60 | &nbsp;&nbsp;&nbsp;&nbsp; 650271.56 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 34 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 775270.69 | &nbsp;&nbsp;&nbsp;&nbsp; 792856.69 | &nbsp;&nbsp;&nbsp;&nbsp; 04/01/24 | &nbsp;&nbsp;&nbsp; 03/31/25 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 35 | &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; 430337.67 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&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;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;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 36 | &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; 108849.28 | &nbsp;&nbsp;&nbsp;&nbsp; 01/01/24 | &nbsp;&nbsp;&nbsp; 06/30/24 | &nbsp;&nbsp;&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;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 16478.98 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 129390.56 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4608.36 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  | **525684568.69** | **605566708.90** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **18563750.00** | &nbsp;&nbsp;&nbsp;&nbsp; **673335.42** | &nbsp;&nbsp;&nbsp;&nbsp; **658779.95** | &nbsp;&nbsp;&nbsp;&nbsp; **5490967.95** | &nbsp;&nbsp; **1848564.03** | &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;&nbsp;&nbsp; Page 16 of 28 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  |  | 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;&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 17 of 28 |

---

------

---

| | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail |  |  |  |  |  |  |  |
|  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Delinquencies¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Delinquencies¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Delinquencies¹** |  |  |  |  |  | &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** |  | **Foreclosure** |  | **REO** |  | **Modifications** |  | **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** | **#** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **#** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **#** | &nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **#** | &nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Amount** | **#** | **Amount** | **Coupon** | &nbsp;&nbsp; **Remit** | **WAM¹** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Date** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp; 06/17/25 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 2 | &nbsp;&nbsp;&nbsp; 23254444.88 | 6 | &nbsp;&nbsp;&nbsp;&nbsp; 108255000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403100% | 6.382922% | &nbsp;&nbsp; 71 |
| &nbsp;&nbsp;&nbsp; 05/16/25 | 2 | &nbsp;&nbsp;&nbsp; 23269141.04 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 6 | &nbsp;&nbsp;&nbsp;&nbsp; 108255000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403192% | 6.383014% | &nbsp;&nbsp; 72 |
| &nbsp;&nbsp;&nbsp; 04/17/25 | 2 | &nbsp;&nbsp;&nbsp; 23288748.26 | 1 | &nbsp;&nbsp;&nbsp; 31200000.00 | 5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 77055000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403306% | 6.383129% | &nbsp;&nbsp; 73 |
| &nbsp;&nbsp;&nbsp; 03/17/25 | 3 | &nbsp;&nbsp;&nbsp; 54503215.70 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 77055000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403392% | 6.383215% | &nbsp;&nbsp; 74 |
| &nbsp;&nbsp;&nbsp; 02/18/25 | 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 | 5 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 77055000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403541% | 6.383366% | &nbsp;&nbsp; 75 |
| &nbsp;&nbsp;&nbsp; 01/17/25 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 2800000.00 | 4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 74255000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403626% | 6.383451% | &nbsp;&nbsp; 76 |
| &nbsp;&nbsp;&nbsp; 12/17/24 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 2800000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 74255000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403710% | 6.383535% | &nbsp;&nbsp; 77 |
| &nbsp;&nbsp;&nbsp; 11/18/24 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 2800000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 4 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 74255000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403815% | 6.383641% | &nbsp;&nbsp; 78 |
| &nbsp;&nbsp;&nbsp; 10/18/24 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 3 | &nbsp;&nbsp;&nbsp; 19755000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.403898% | 6.383724% | &nbsp;&nbsp; 79 |
| &nbsp;&nbsp;&nbsp; 09/17/24 | 4 | &nbsp;&nbsp;&nbsp; 22555000.00 | 1 | &nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.404002% | 6.383828% | &nbsp;&nbsp; 80 |
| &nbsp;&nbsp;&nbsp; 08/16/24 | 1 | &nbsp;&nbsp;&nbsp; 54500000.00 | 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;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.404084% | 6.383910% | &nbsp;&nbsp; 81 |
| &nbsp;&nbsp;&nbsp; 07/17/24 | 1 | &nbsp;&nbsp;&nbsp; 54500000.00 | 2 | &nbsp;&nbsp;&nbsp; 13480000.00 | 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6275000.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0 | 0.00 | 6.404165% | 6.383992% | &nbsp;&nbsp; 82 |
| (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. | (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 18 of 28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 18 of 28 |

---

------

---

| | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | &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** | **Status¹** | **Status¹** | **Advances** | &nbsp;&nbsp;&nbsp;&nbsp; **Advances** | &nbsp;&nbsp; **Advances** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **Code²** |  | **Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **REO Date** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3 | 10245645 | 06/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; 11 | &nbsp;&nbsp;&nbsp;&nbsp; 6 |  | &nbsp;&nbsp;&nbsp;&nbsp; 218202.45 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2935602.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2137936.22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | 01/18/24 | &nbsp;&nbsp;&nbsp;&nbsp; 2 |  |  | &nbsp;&nbsp;&nbsp;&nbsp; 06/03/24 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11 | 10245663 | 01/06/25 | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp;&nbsp; 6 |  | &nbsp;&nbsp;&nbsp;&nbsp; 164547.58 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 803117.84 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31200000.00 | 04/09/25 | &nbsp;&nbsp;&nbsp;&nbsp; 98 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 16-A-2-1 | 10245668 | 03/06/25 | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 2 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 85289.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 256256.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11651607.85 | 05/05/25 | &nbsp;&nbsp;&nbsp;&nbsp; 13 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 16-A-2-2 | 10245669 | 03/06/25 | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 2 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 85289.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 256256.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11651607.85 | 05/05/25 | &nbsp;&nbsp;&nbsp;&nbsp; 13 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 28 | 10245680 | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; 10 | &nbsp;&nbsp;&nbsp;&nbsp; 6 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 34171.48 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 426446.95 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 95951.96 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7580000.00 | 02/05/24 | &nbsp;&nbsp;&nbsp;&nbsp; 5 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31 | 10245683 | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; 10 | &nbsp;&nbsp;&nbsp;&nbsp; 6 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 28774.71 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 359083.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 139931.93 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6275000.00 | 02/05/24 | &nbsp;&nbsp;&nbsp;&nbsp; 5 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 32 | 10245684 | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; 10 | &nbsp;&nbsp;&nbsp;&nbsp; 6 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 26026.29 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 324814.19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 50064.15 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5900000.00 | 02/05/24 | &nbsp;&nbsp;&nbsp;&nbsp; 5 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 36 | 10245686 | 10/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; 7 | &nbsp;&nbsp;&nbsp;&nbsp; 6 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 16478.98 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 129390.56 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7739.87 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2800000.00 | 01/09/25 | &nbsp;&nbsp;&nbsp;&nbsp; 5 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **658779.95** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **5490967.95** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **2431624.13** | &nbsp;&nbsp;&nbsp;&nbsp; **131558215.70** |  |  |  |  |  |  |
| &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 19 of 28 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Collateral Stratification and Historical Detail | Collateral Stratification and Historical Detail | Collateral Stratification and Historical Detail | Collateral Stratification and Historical Detail |  |
| **Maturity Dates and Loan Status¹** | **Maturity Dates and Loan Status¹** | **Maturity Dates and Loan Status¹** |  |  |  |  |  |  |
|  |  | &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** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Performing** | &nbsp;&nbsp;&nbsp; **Non-Performing** | &nbsp;&nbsp;&nbsp; **Non-Performing** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **REO/Foreclosure** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **REO/Foreclosure** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Past Maturity |  | &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 | 0 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &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 | 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;&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 | 0 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &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 | 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; 296856368 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 296856368 | 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 | 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 | 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; 550446290 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 418936845 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 77009445 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 77009445 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 77009445 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| **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** | **90+ Days** | **REO/Foreclosure** |  |
| &nbsp;&nbsp;&nbsp; Jun-25 | 847302658 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 715793213 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp; 23254445 | &nbsp;&nbsp; 53755000 | &nbsp;&nbsp; 53755000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; May-25 | 847382345 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 715858204 | &nbsp;&nbsp;&nbsp;&nbsp; 23269141 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 53755000 | &nbsp;&nbsp; 53755000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Apr-25 | 847480981 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 715937233 | &nbsp;&nbsp;&nbsp;&nbsp; 23288748 | &nbsp;&nbsp;&nbsp; 31200000 | &nbsp;&nbsp; 22555000 | &nbsp;&nbsp; 22555000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Mar-25 | 847555286 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 715997070 | &nbsp;&nbsp;&nbsp;&nbsp; 54503216 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 22555000 | &nbsp;&nbsp; 22555000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Feb-25 | 847683159 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 770628159 | &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; 22555000 | &nbsp;&nbsp; 22555000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Jan-25 | 847756185 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 770701185 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp; 2800000 | &nbsp;&nbsp; 19755000 | &nbsp;&nbsp; 19755000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Dec-24 | 847828750 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 770773750 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2800000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 19755000 | &nbsp;&nbsp; 19755000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Nov-24 | 847918916 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 770863916 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2800000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 19755000 | &nbsp;&nbsp; 19755000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Oct-24 | 847990452 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 773735452 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp; 19755000 |  | &nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Sep-24 | 848079629 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 771024629 | &nbsp;&nbsp;&nbsp;&nbsp; 22555000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  | &nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Aug-24 | 848150148 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 793650148 | &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; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000 |  |
| &nbsp;&nbsp;&nbsp; Jul-24 | 848220222 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 773965222 | &nbsp;&nbsp;&nbsp;&nbsp; 54500000 | &nbsp;&nbsp;&nbsp; 13480000 | &nbsp;&nbsp;&nbsp; 6275000 | &nbsp;&nbsp;&nbsp; 6275000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| (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. | (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 20 of 28 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &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** | **DSCR** | **DSCR Date** | **Maturity Date** | **Amort Term** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3 | 10245645 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 54500000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 84000000.00 | &nbsp;&nbsp;&nbsp; 10/19/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5073487.00 | 1.43000 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 04/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; I/O |
| &nbsp;&nbsp;&nbsp;&nbsp; 11 | 10245663 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31200000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31200000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 52500000.00 | &nbsp;&nbsp;&nbsp; 02/08/23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3470078.17 | 1.78000 | &nbsp;&nbsp; 12/31/24 | &nbsp;&nbsp;&nbsp; 04/06/38 | &nbsp;&nbsp;&nbsp;&nbsp; I/O |
| &nbsp;&nbsp;&nbsp;&nbsp; 16-A-2-1 | 10245668 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11627222.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11651607.85 | &nbsp;&nbsp;&nbsp;&nbsp; 140000000.00 | &nbsp;&nbsp;&nbsp; 08/03/22 | &nbsp;&nbsp;&nbsp;&nbsp; 16068499.00 | 3.84000 | &nbsp;&nbsp; 12/31/23 | &nbsp;&nbsp;&nbsp; 11/06/32 | &nbsp;&nbsp;&nbsp;&nbsp; 328 |
| &nbsp;&nbsp;&nbsp;&nbsp; 16-A-2-2 | 10245669 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11627222.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11651607.85 | &nbsp;&nbsp;&nbsp;&nbsp; 140000000.00 | &nbsp;&nbsp;&nbsp; 08/03/22 | &nbsp;&nbsp;&nbsp;&nbsp; 16068499.00 | 3.84000 | &nbsp;&nbsp; 12/31/23 | &nbsp;&nbsp;&nbsp; 11/06/32 | &nbsp;&nbsp;&nbsp;&nbsp; 328 |
| &nbsp;&nbsp;&nbsp;&nbsp; 18 | 10244199 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 22500000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 22500000.00 | &nbsp;&nbsp;&nbsp; 1051080000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp;&nbsp; 44259891.97 | 2.22000 | &nbsp;&nbsp; 09/30/24 | &nbsp;&nbsp;&nbsp; 03/11/28 | &nbsp;&nbsp;&nbsp;&nbsp; I/O |
| &nbsp;&nbsp;&nbsp;&nbsp; 22 | 10245674 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11085324.55 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11085324.55 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 14300000.00 | &nbsp;&nbsp;&nbsp; 04/01/24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1533557.31 | 1.47000 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp; 04/01/33 | &nbsp;&nbsp;&nbsp;&nbsp; 333 |
| &nbsp;&nbsp;&nbsp;&nbsp; 28 | 10245680 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7580000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7580000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 10850000.00 | &nbsp;&nbsp;&nbsp; 12/19/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 588377.47 | 1.09000 | &nbsp;&nbsp; 06/30/24 | &nbsp;&nbsp;&nbsp; 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; I/O |
| &nbsp;&nbsp;&nbsp;&nbsp; 31 | 10245683 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6275000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6275000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9000000.00 | &nbsp;&nbsp;&nbsp; 12/20/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 149696.95 | 1.31000 | &nbsp;&nbsp; 09/30/23 | &nbsp;&nbsp;&nbsp; 03/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; I/O |
| &nbsp;&nbsp;&nbsp;&nbsp; 32 | 10245684 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5900000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5900000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8150000.00 | &nbsp;&nbsp;&nbsp; 12/20/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 515499.31 | 1.25000 | &nbsp;&nbsp; 06/30/24 | &nbsp;&nbsp;&nbsp; 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; I/O |
| &nbsp;&nbsp;&nbsp;&nbsp; 36 | 10245686 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2800000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2800000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4550000.00 | &nbsp;&nbsp;&nbsp; 12/20/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 108324.28 | 1.11000 | &nbsp;&nbsp; 06/30/24 | &nbsp;&nbsp;&nbsp; 02/06/33 | &nbsp;&nbsp;&nbsp;&nbsp; I/O |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **165094769.43** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **165143540.25** | &nbsp;&nbsp;&nbsp; **1514430000.00** |  | &nbsp;&nbsp;&nbsp;&nbsp; **87835910.46** |  |  |  |  |
|© 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 21 of 28 |

---

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 |
|  |  |  |  | **Servicing** |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Property** | &nbsp;&nbsp;&nbsp;&nbsp; **Property** | **Transfer** | &nbsp;&nbsp; **Resolution** |  |
| &nbsp;&nbsp; **Pros ID** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan ID** | &nbsp;&nbsp;&nbsp;&nbsp; **Type¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State** | &nbsp;&nbsp;&nbsp; **Date** | **Strategy Code²** | **Special Servicing Comments** |
| &nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 10245645 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MU | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NJ | 01/18/24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2 |  |
|  | The Loan transferred to special servicing effective 1/18/24 due to various ongoing issues with the loan/collateral (including payment default). Interest is currently paid to 6/6/2024 (debt has been accelerated). The property experienced a casualty | The Loan transferred to special servicing effective 1/18/24 due to various ongoing issues with the loan/collateral (including payment default). Interest is currently paid to 6/6/2024 (debt has been accelerated). The property experienced a casualty | The Loan transferred to special servicing effective 1/18/24 due to various ongoing issues with the loan/collateral (including payment default). Interest is currently paid to 6/6/2024 (debt has been accelerated). The property experienced a casualty | The Loan transferred to special servicing effective 1/18/24 due to various ongoing issues with the loan/collateral (including payment default). Interest is currently paid to 6/6/2024 (debt has been accelerated). The property experienced a casualty | The Loan transferred to special servicing effective 1/18/24 due to various ongoing issues with the loan/collateral (including payment default). Interest is currently paid to 6/6/2024 (debt has been accelerated). The property experienced a casualty | The Loan transferred to special servicing effective 1/18/24 due to various ongoing issues with the loan/collateral (including payment default). Interest is currently paid to 6/6/2024 (debt has been accelerated). The property experienced a casualty |
|  | loss in Q2 2023. Cash flows at the property decreased in recent months and were not sufficient to satisfy all waterfall obligations. One of the parking structures was closed by the municipality. Foreclosure complaint and motion for receiver filed | loss in Q2 2023. Cash flows at the property decreased in recent months and were not sufficient to satisfy all waterfall obligations. One of the parking structures was closed by the municipality. Foreclosure complaint and motion for receiver filed | loss in Q2 2023. Cash flows at the property decreased in recent months and were not sufficient to satisfy all waterfall obligations. One of the parking structures was closed by the municipality. Foreclosure complaint and motion for receiver filed | loss in Q2 2023. Cash flows at the property decreased in recent months and were not sufficient to satisfy all waterfall obligations. One of the parking structures was closed by the municipality. Foreclosure complaint and motion for receiver filed | loss in Q2 2023. Cash flows at the property decreased in recent months and were not sufficient to satisfy all waterfall obligations. One of the parking structures was closed by the municipality. Foreclosure complaint and motion for receiver filed | loss in Q2 2023. Cash flows at the property decreased in recent months and were not sufficient to satisfy all waterfall obligations. One of the parking structures was closed by the municipality. Foreclosure complaint and motion for receiver filed |
|  | earlyJune 2024. Receiver appointed 7/12/2024. Receiver evaluation of the asset remains ongoing, though several projects (HVAC, parking garage, road repairs) are in process. Special Servicer commencing continuing with pre-foreclosure due | earlyJune 2024. Receiver appointed 7/12/2024. Receiver evaluation of the asset remains ongoing, though several projects (HVAC, parking garage, road repairs) are in process. Special Servicer commencing continuing with pre-foreclosure due | earlyJune 2024. Receiver appointed 7/12/2024. Receiver evaluation of the asset remains ongoing, though several projects (HVAC, parking garage, road repairs) are in process. Special Servicer commencing continuing with pre-foreclosure due | earlyJune 2024. Receiver appointed 7/12/2024. Receiver evaluation of the asset remains ongoing, though several projects (HVAC, parking garage, road repairs) are in process. Special Servicer commencing continuing with pre-foreclosure due | earlyJune 2024. Receiver appointed 7/12/2024. Receiver evaluation of the asset remains ongoing, though several projects (HVAC, parking garage, road repairs) are in process. Special Servicer commencing continuing with pre-foreclosure due | earlyJune 2024. Receiver appointed 7/12/2024. Receiver evaluation of the asset remains ongoing, though several projects (HVAC, parking garage, road repairs) are in process. Special Servicer commencing continuing with pre-foreclosure due |
|  | diligence. Updated appraisal is being finalized. | diligence. Updated appraisal is being finalized. | diligence. Updated appraisal is being finalized. |  |  |  |
| &nbsp;&nbsp; 11 | &nbsp;&nbsp;&nbsp; 10245663 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IL | 04/09/25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 |  |
|  | Loan transferred to Special Servicing effective 4/9/25 due to payment default. Collateral is a 724,424 sf industrial property located in Mount Vernon, IL which is 100% occupied by Walgreens Boots Alliance and utilized as a regional distribution | Loan transferred to Special Servicing effective 4/9/25 due to payment default. Collateral is a 724,424 sf industrial property located in Mount Vernon, IL which is 100% occupied by Walgreens Boots Alliance and utilized as a regional distribution | Loan transferred to Special Servicing effective 4/9/25 due to payment default. Collateral is a 724,424 sf industrial property located in Mount Vernon, IL which is 100% occupied by Walgreens Boots Alliance and utilized as a regional distribution | Loan transferred to Special Servicing effective 4/9/25 due to payment default. Collateral is a 724,424 sf industrial property located in Mount Vernon, IL which is 100% occupied by Walgreens Boots Alliance and utilized as a regional distribution | Loan transferred to Special Servicing effective 4/9/25 due to payment default. Collateral is a 724,424 sf industrial property located in Mount Vernon, IL which is 100% occupied by Walgreens Boots Alliance and utilized as a regional distribution | Loan transferred to Special Servicing effective 4/9/25 due to payment default. Collateral is a 724,424 sf industrial property located in Mount Vernon, IL which is 100% occupied by Walgreens Boots Alliance and utilized as a regional distribution |
|  | center. Interest currently paid to 1/1/25. Hello Letter has been noticed and PNL is executed as of 4/23/2025. Legal counsel has been engaged on behalf of the Trust. Servicer is currently reviewing Borrower's proposal to bring current and | center. Interest currently paid to 1/1/25. Hello Letter has been noticed and PNL is executed as of 4/23/2025. Legal counsel has been engaged on behalf of the Trust. Servicer is currently reviewing Borrower's proposal to bring current and | center. Interest currently paid to 1/1/25. Hello Letter has been noticed and PNL is executed as of 4/23/2025. Legal counsel has been engaged on behalf of the Trust. Servicer is currently reviewing Borrower's proposal to bring current and | center. Interest currently paid to 1/1/25. Hello Letter has been noticed and PNL is executed as of 4/23/2025. Legal counsel has been engaged on behalf of the Trust. Servicer is currently reviewing Borrower's proposal to bring current and | center. Interest currently paid to 1/1/25. Hello Letter has been noticed and PNL is executed as of 4/23/2025. Legal counsel has been engaged on behalf of the Trust. Servicer is currently reviewing Borrower's proposal to bring current and | center. Interest currently paid to 1/1/25. Hello Letter has been noticed and PNL is executed as of 4/23/2025. Legal counsel has been engaged on behalf of the Trust. Servicer is currently reviewing Borrower's proposal to bring current and |
|  | reinstate the Loan. | reinstate the Loan. |  |  |  |  |
| 16-A-2-1 | &nbsp;&nbsp;&nbsp; 10245668 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NJ | 05/05/25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 |  |
|  | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). |  |
| 16-A-2-2 | &nbsp;&nbsp;&nbsp; 10245669 | &nbsp;&nbsp;&nbsp;&nbsp; Various | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Various | 05/05/25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 |  |
|  | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). | Loan has recently transferred to SS, we are attempting to reach out to the borrower(s). |  |
| &nbsp;&nbsp; 18 | &nbsp;&nbsp;&nbsp; 10244199 | &nbsp;&nbsp;&nbsp;&nbsp; Various | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Various | 03/31/25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11 |  |
|  | The Loan transferred to SS on 3/31/25 due to a potential default associated with properties with a total ALA representing over 40% of total $425MM ALA having been rejected in BK court. The subject Loan is a $425MM1st lien, fixed-rate, | The Loan transferred to SS on 3/31/25 due to a potential default associated with properties with a total ALA representing over 40% of total $425MM ALA having been rejected in BK court. The subject Loan is a $425MM1st lien, fixed-rate, | The Loan transferred to SS on 3/31/25 due to a potential default associated with properties with a total ALA representing over 40% of total $425MM ALA having been rejected in BK court. The subject Loan is a $425MM1st lien, fixed-rate, | The Loan transferred to SS on 3/31/25 due to a potential default associated with properties with a total ALA representing over 40% of total $425MM ALA having been rejected in BK court. The subject Loan is a $425MM1st lien, fixed-rate, | The Loan transferred to SS on 3/31/25 due to a potential default associated with properties with a total ALA representing over 40% of total $425MM ALA having been rejected in BK court. The subject Loan is a $425MM1st lien, fixed-rate, | The Loan transferred to SS on 3/31/25 due to a potential default associated with properties with a total ALA representing over 40% of total $425MM ALA having been rejected in BK court. The subject Loan is a $425MM1st lien, fixed-rate, |
|  | interest-only,mortgage loan. The $425MM Loan is comprised of 9 notes, secured by the fee and leasehold interest in 42, primarily grocery store properties. The 42 Properties, which were 100% leased to six tenants, pursuant to triple net (NNN) | interest-only,mortgage loan. The $425MM Loan is comprised of 9 notes, secured by the fee and leasehold interest in 42, primarily grocery store properties. The 42 Properties, which were 100% leased to six tenants, pursuant to triple net (NNN) | interest-only,mortgage loan. The $425MM Loan is comprised of 9 notes, secured by the fee and leasehold interest in 42, primarily grocery store properties. The 42 Properties, which were 100% leased to six tenants, pursuant to triple net (NNN) | interest-only,mortgage loan. The $425MM Loan is comprised of 9 notes, secured by the fee and leasehold interest in 42, primarily grocery store properties. The 42 Properties, which were 100% leased to six tenants, pursuant to triple net (NNN) | interest-only,mortgage loan. The $425MM Loan is comprised of 9 notes, secured by the fee and leasehold interest in 42, primarily grocery store properties. The 42 Properties, which were 100% leased to six tenants, pursuant to triple net (NNN) | interest-only,mortgage loan. The $425MM Loan is comprised of 9 notes, secured by the fee and leasehold interest in 42, primarily grocery store properties. The 42 Properties, which were 100% leased to six tenants, pursuant to triple net (NNN) |
|  | leases, consisted of31 retail roperties, 7 industrial, and 4 office Properties located in 8 states. In 3Q24, the tenants in the 3 largest properties filed BK. The BKs ultimately resulted in the rejection of leases on 9 of the pools 42 properties by | leases, consisted of31 retail roperties, 7 industrial, and 4 office Properties located in 8 states. In 3Q24, the tenants in the 3 largest properties filed BK. The BKs ultimately resulted in the rejection of leases on 9 of the pools 42 properties by | leases, consisted of31 retail roperties, 7 industrial, and 4 office Properties located in 8 states. In 3Q24, the tenants in the 3 largest properties filed BK. The BKs ultimately resulted in the rejection of leases on 9 of the pools 42 properties by | leases, consisted of31 retail roperties, 7 industrial, and 4 office Properties located in 8 states. In 3Q24, the tenants in the 3 largest properties filed BK. The BKs ultimately resulted in the rejection of leases on 9 of the pools 42 properties by | leases, consisted of31 retail roperties, 7 industrial, and 4 office Properties located in 8 states. In 3Q24, the tenants in the 3 largest properties filed BK. The BKs ultimately resulted in the rejection of leases on 9 of the pools 42 properties by | leases, consisted of31 retail roperties, 7 industrial, and 4 office Properties located in 8 states. In 3Q24, the tenants in the 3 largest properties filed BK. The BKs ultimately resulted in the rejection of leases on 9 of the pools 42 properties by |
|  | 3/31/25. Those lease rejections represented 45% of the Loans ALA. The Borrower contacted the Master in 3/25 and self-reported. The 2023 UW appraisals have go dark values that allow the Trust to quantify the potential diminution of value | 3/31/25. Those lease rejections represented 45% of the Loans ALA. The Borrower contacted the Master in 3/25 and self-reported. The 2023 UW appraisals have go dark values that allow the Trust to quantify the potential diminution of value | 3/31/25. Those lease rejections represented 45% of the Loans ALA. The Borrower contacted the Master in 3/25 and self-reported. The 2023 UW appraisals have go dark values that allow the Trust to quantify the potential diminution of value | 3/31/25. Those lease rejections represented 45% of the Loans ALA. The Borrower contacted the Master in 3/25 and self-reported. The 2023 UW appraisals have go dark values that allow the Trust to quantify the potential diminution of value | 3/31/25. Those lease rejections represented 45% of the Loans ALA. The Borrower contacted the Master in 3/25 and self-reported. The 2023 UW appraisals have go dark values that allow the Trust to quantify the potential diminution of value | 3/31/25. Those lease rejections represented 45% of the Loans ALA. The Borrower contacted the Master in 3/25 and self-reported. The 2023 UW appraisals have go dark values that allow the Trust to quantify the potential diminution of value |
|  | associated with the subject buildings going dark . The go dark values indicate a drop $178.1MM, which results in a Loan LTV of only 48.68%. The Borrower has entered into a 6-mos. forbearance, which requires the Loan remains current, while | associated with the subject buildings going dark . The go dark values indicate a drop $178.1MM, which results in a Loan LTV of only 48.68%. The Borrower has entered into a 6-mos. forbearance, which requires the Loan remains current, while | associated with the subject buildings going dark . The go dark values indicate a drop $178.1MM, which results in a Loan LTV of only 48.68%. The Borrower has entered into a 6-mos. forbearance, which requires the Loan remains current, while | associated with the subject buildings going dark . The go dark values indicate a drop $178.1MM, which results in a Loan LTV of only 48.68%. The Borrower has entered into a 6-mos. forbearance, which requires the Loan remains current, while | associated with the subject buildings going dark . The go dark values indicate a drop $178.1MM, which results in a Loan LTV of only 48.68%. The Borrower has entered into a 6-mos. forbearance, which requires the Loan remains current, while | associated with the subject buildings going dark . The go dark values indicate a drop $178.1MM, which results in a Loan LTV of only 48.68%. The Borrower has entered into a 6-mos. forbearance, which requires the Loan remains current, while |
|  | the Borrower works to get below the40% level. The Borrowers marketing efforts for the 9 dark properties have produced a $475M purchase contract on the smallest dark property (ALA $250M). The Special will accept net proceeds and hold | the Borrower works to get below the40% level. The Borrowers marketing efforts for the 9 dark properties have produced a $475M purchase contract on the smallest dark property (ALA $250M). The Special will accept net proceeds and hold | the Borrower works to get below the40% level. The Borrowers marketing efforts for the 9 dark properties have produced a $475M purchase contract on the smallest dark property (ALA $250M). The Special will accept net proceeds and hold | the Borrower works to get below the40% level. The Borrowers marketing efforts for the 9 dark properties have produced a $475M purchase contract on the smallest dark property (ALA $250M). The Special will accept net proceeds and hold | the Borrower works to get below the40% level. The Borrowers marketing efforts for the 9 dark properties have produced a $475M purchase contract on the smallest dark property (ALA $250M). The Special will accept net proceeds and hold | the Borrower works to get below the40% level. The Borrowers marketing efforts for the 9 dark properties have produced a $475M purchase contract on the smallest dark property (ALA $250M). The Special will accept net proceeds and hold |
|  | them until the ALA default is resolved. | them until the ALA default is resolved. | them until the ALA default is resolved. |  |  |  |
| &nbsp;&nbsp; 22 | &nbsp;&nbsp;&nbsp; 10245674 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; CA | 01/31/24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 |  |
|  | Loan transferred to SS on 1/31/2024 as a result of Monetary Default. The Loan is secured by a 100 key limited-service hotel located in Hesperia, CA. Legal counsel was engaged and the notice of default was sent. The Loan is performing | Loan transferred to SS on 1/31/2024 as a result of Monetary Default. The Loan is secured by a 100 key limited-service hotel located in Hesperia, CA. Legal counsel was engaged and the notice of default was sent. The Loan is performing | Loan transferred to SS on 1/31/2024 as a result of Monetary Default. The Loan is secured by a 100 key limited-service hotel located in Hesperia, CA. Legal counsel was engaged and the notice of default was sent. The Loan is performing | Loan transferred to SS on 1/31/2024 as a result of Monetary Default. The Loan is secured by a 100 key limited-service hotel located in Hesperia, CA. Legal counsel was engaged and the notice of default was sent. The Loan is performing | Loan transferred to SS on 1/31/2024 as a result of Monetary Default. The Loan is secured by a 100 key limited-service hotel located in Hesperia, CA. Legal counsel was engaged and the notice of default was sent. The Loan is performing | Loan transferred to SS on 1/31/2024 as a result of Monetary Default. The Loan is secured by a 100 key limited-service hotel located in Hesperia, CA. Legal counsel was engaged and the notice of default was sent. The Loan is performing |
|  | pursuant to theterms of the executed Reinstatement Agreement. SS is monitoring the loan in anticipation of returning this loan to the Master Servicer. An updated appraisal is also being finalized. | pursuant to theterms of the executed Reinstatement Agreement. SS is monitoring the loan in anticipation of returning this loan to the Master Servicer. An updated appraisal is also being finalized. | pursuant to theterms of the executed Reinstatement Agreement. SS is monitoring the loan in anticipation of returning this loan to the Master Servicer. An updated appraisal is also being finalized. | pursuant to theterms of the executed Reinstatement Agreement. SS is monitoring the loan in anticipation of returning this loan to the Master Servicer. An updated appraisal is also being finalized. | pursuant to theterms of the executed Reinstatement Agreement. SS is monitoring the loan in anticipation of returning this loan to the Master Servicer. An updated appraisal is also being finalized. | pursuant to theterms of the executed Reinstatement Agreement. SS is monitoring the loan in anticipation of returning this loan to the Master Servicer. An updated appraisal is also being finalized. |
|© 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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 22 of 28 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 |  |  |
|  |  |  |  | **Servicing** |  |  |  |  |
|  |  | **Property** |  | **Transfer** | &nbsp;&nbsp; **Resolution** |  |  |  |
| &nbsp;&nbsp; **Pros ID** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan ID** | &nbsp;&nbsp; **Type¹** | &nbsp;&nbsp; **State** | &nbsp;&nbsp;&nbsp; **Date** | **Strategy Code²** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Special Servicing Comments** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Special Servicing Comments** |  |
| &nbsp;&nbsp; 28 | &nbsp;&nbsp;&nbsp; 10245680 | Various | &nbsp;&nbsp;&nbsp; PA | 02/05/24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5 |  |  |  |
|  | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 9/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges)) have not been paid. The loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 9/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges)) have not been paid. The loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 9/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges)) have not been paid. The loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 9/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges)) have not been paid. The loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 9/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges)) have not been paid. The loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 9/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges)) have not been paid. The loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 9/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges)) have not been paid. The loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 9/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges)) have not been paid. The loan is |
|  | secured by a f ive-building multifamily portfolio in Philadelphia, PA totaling 28-units (and one retail space). Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been | secured by a f ive-building multifamily portfolio in Philadelphia, PA totaling 28-units (and one retail space). Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been | secured by a f ive-building multifamily portfolio in Philadelphia, PA totaling 28-units (and one retail space). Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been | secured by a f ive-building multifamily portfolio in Philadelphia, PA totaling 28-units (and one retail space). Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been | secured by a f ive-building multifamily portfolio in Philadelphia, PA totaling 28-units (and one retail space). Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been | secured by a f ive-building multifamily portfolio in Philadelphia, PA totaling 28-units (and one retail space). Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been | secured by a f ive-building multifamily portfolio in Philadelphia, PA totaling 28-units (and one retail space). Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been | secured by a f ive-building multifamily portfolio in Philadelphia, PA totaling 28-units (and one retail space). Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been |
|  | engaged and the debt formall y demanded and accelerated. Foreclosure filed January 2025. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | engaged and the debt formall y demanded and accelerated. Foreclosure filed January 2025. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | engaged and the debt formall y demanded and accelerated. Foreclosure filed January 2025. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | engaged and the debt formall y demanded and accelerated. Foreclosure filed January 2025. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | engaged and the debt formall y demanded and accelerated. Foreclosure filed January 2025. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | engaged and the debt formall y demanded and accelerated. Foreclosure filed January 2025. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | engaged and the debt formall y demanded and accelerated. Foreclosure filed January 2025. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. |  |
| &nbsp;&nbsp; 31 | &nbsp;&nbsp;&nbsp; 10245683 | &nbsp;&nbsp;&nbsp; MF | &nbsp;&nbsp;&nbsp; NY | 02/05/24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5 |  |  |  |
|  | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 8/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges) have not been paid. The Loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 8/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges) have not been paid. The Loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 8/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges) have not been paid. The Loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 8/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges) have not been paid. The Loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 8/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges) have not been paid. The Loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 8/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges) have not been paid. The Loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 8/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges) have not been paid. The Loan is | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is currently due for the 8/6/2024 payment. Other amounts (including costs/expenses/default interest/late charges) have not been paid. The Loan is |
|  | secured bytwo a partment buildings totaling 16-units in Brooklyn, NY. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt formally | secured bytwo a partment buildings totaling 16-units in Brooklyn, NY. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt formally | secured bytwo a partment buildings totaling 16-units in Brooklyn, NY. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt formally | secured bytwo a partment buildings totaling 16-units in Brooklyn, NY. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt formally | secured bytwo a partment buildings totaling 16-units in Brooklyn, NY. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt formally | secured bytwo a partment buildings totaling 16-units in Brooklyn, NY. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt formally | secured bytwo a partment buildings totaling 16-units in Brooklyn, NY. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt formally | secured bytwo a partment buildings totaling 16-units in Brooklyn, NY. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt formally |
|  | demanded and accelerated. Foreclosure com plaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | demanded and accelerated. Foreclosure com plaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | demanded and accelerated. Foreclosure com plaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | demanded and accelerated. Foreclosure com plaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | demanded and accelerated. Foreclosure com plaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | demanded and accelerated. Foreclosure com plaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. |  |  |
| &nbsp;&nbsp; 32 | &nbsp;&nbsp;&nbsp; 10245684 | &nbsp;&nbsp;&nbsp; MF | &nbsp;&nbsp;&nbsp; NY | 02/05/24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5 |  |  |  |
|  | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is secured by a 15-unit multifamily property in the Park Slope neighborhood of Brooklyn, NY. The loan is currently due for the 8/6/2024 payment. Other | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is secured by a 15-unit multifamily property in the Park Slope neighborhood of Brooklyn, NY. The loan is currently due for the 8/6/2024 payment. Other | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is secured by a 15-unit multifamily property in the Park Slope neighborhood of Brooklyn, NY. The loan is currently due for the 8/6/2024 payment. Other | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is secured by a 15-unit multifamily property in the Park Slope neighborhood of Brooklyn, NY. The loan is currently due for the 8/6/2024 payment. Other | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is secured by a 15-unit multifamily property in the Park Slope neighborhood of Brooklyn, NY. The loan is currently due for the 8/6/2024 payment. Other | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is secured by a 15-unit multifamily property in the Park Slope neighborhood of Brooklyn, NY. The loan is currently due for the 8/6/2024 payment. Other | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is secured by a 15-unit multifamily property in the Park Slope neighborhood of Brooklyn, NY. The loan is currently due for the 8/6/2024 payment. Other | The Loan transferred to special servicing effective 2/7/2024 due to payment default. The loan is secured by a 15-unit multifamily property in the Park Slope neighborhood of Brooklyn, NY. The loan is currently due for the 8/6/2024 payment. Other |
|  | amounts (i ncluding costs/expenses/default interest/late charges) have not been paid. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt | amounts (i ncluding costs/expenses/default interest/late charges) have not been paid. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt | amounts (i ncluding costs/expenses/default interest/late charges) have not been paid. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt | amounts (i ncluding costs/expenses/default interest/late charges) have not been paid. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt | amounts (i ncluding costs/expenses/default interest/late charges) have not been paid. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt | amounts (i ncluding costs/expenses/default interest/late charges) have not been paid. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt | amounts (i ncluding costs/expenses/default interest/late charges) have not been paid. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt | amounts (i ncluding costs/expenses/default interest/late charges) have not been paid. Special Servicer was seeking to resume reinstatement discussions, though the loan has remained delinquent. Legal counsel has been engaged and the debt |
|  | formally demanded and acceler ated. Foreclosure complaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | formally demanded and acceler ated. Foreclosure complaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | formally demanded and acceler ated. Foreclosure complaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | formally demanded and acceler ated. Foreclosure complaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | formally demanded and acceler ated. Foreclosure complaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. | formally demanded and acceler ated. Foreclosure complaint filed December 2024. Updated appraisal is being finalized. Note sale launch anticipated late Q2 2025. |  |  |
| &nbsp;&nbsp; 36 | &nbsp;&nbsp;&nbsp; 10245686 | &nbsp;&nbsp;&nbsp; MF | &nbsp;&nbsp;&nbsp; NY | 01/09/25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5 |  |  |  |
|  | The Loan transferred to special servicing effective 1/9/2025 due to payment default. The loan is currently due for the 11/6/2024 payment Other amounts (including costs/expenses/default interest/late charges) have not been paid. The loan is | The Loan transferred to special servicing effective 1/9/2025 due to payment default. The loan is currently due for the 11/6/2024 payment Other amounts (including costs/expenses/default interest/late charges) have not been paid. The loan is | The Loan transferred to special servicing effective 1/9/2025 due to payment default. The loan is currently due for the 11/6/2024 payment Other amounts (including costs/expenses/default interest/late charges) have not been paid. The loan is | The Loan transferred to special servicing effective 1/9/2025 due to payment default. The loan is currently due for the 11/6/2024 payment Other amounts (including costs/expenses/default interest/late charges) have not been paid. The loan is | The Loan transferred to special servicing effective 1/9/2025 due to payment default. The loan is currently due for the 11/6/2024 payment Other amounts (including costs/expenses/default interest/late charges) have not been paid. The loan is | The Loan transferred to special servicing effective 1/9/2025 due to payment default. The loan is currently due for the 11/6/2024 payment Other amounts (including costs/expenses/default interest/late charges) have not been paid. The loan is | The Loan transferred to special servicing effective 1/9/2025 due to payment default. The loan is currently due for the 11/6/2024 payment Other amounts (including costs/expenses/default interest/late charges) have not been paid. The loan is | The Loan transferred to special servicing effective 1/9/2025 due to payment default. The loan is currently due for the 11/6/2024 payment Other amounts (including costs/expenses/default interest/late charges) have not been paid. The loan is |
|  | secured bya 6-u nit multifamily building in Brooklyn, NY. Contact has been made with Borrower and PNA executed. Legal counsel has been engaged, the debt formally demanded and accelerated, and foreclosure filed. Appraisal is being | secured bya 6-u nit multifamily building in Brooklyn, NY. Contact has been made with Borrower and PNA executed. Legal counsel has been engaged, the debt formally demanded and accelerated, and foreclosure filed. Appraisal is being | secured bya 6-u nit multifamily building in Brooklyn, NY. Contact has been made with Borrower and PNA executed. Legal counsel has been engaged, the debt formally demanded and accelerated, and foreclosure filed. Appraisal is being | secured bya 6-u nit multifamily building in Brooklyn, NY. Contact has been made with Borrower and PNA executed. Legal counsel has been engaged, the debt formally demanded and accelerated, and foreclosure filed. Appraisal is being | secured bya 6-u nit multifamily building in Brooklyn, NY. Contact has been made with Borrower and PNA executed. Legal counsel has been engaged, the debt formally demanded and accelerated, and foreclosure filed. Appraisal is being | secured bya 6-u nit multifamily building in Brooklyn, NY. Contact has been made with Borrower and PNA executed. Legal counsel has been engaged, the debt formally demanded and accelerated, and foreclosure filed. Appraisal is being | secured bya 6-u nit multifamily building in Brooklyn, NY. Contact has been made with Borrower and PNA executed. Legal counsel has been engaged, the debt formally demanded and accelerated, and foreclosure filed. Appraisal is being | secured bya 6-u nit multifamily building in Brooklyn, NY. Contact has been made with Borrower and PNA executed. Legal counsel has been engaged, the debt formally demanded and accelerated, and foreclosure filed. Appraisal is being |
|  | finalized. Note sale launch anticipated late Q2 2025. | finalized. Note sale launch anticipated late Q2 2025. | finalized. Note sale launch anticipated late Q2 2025. | finalized. Note sale launch anticipated late Q2 2025. |  |  |  |  |
| &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 | 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 | 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 | 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 | 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 | 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 23 of 28 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | 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** |
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **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; **Rate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Rate** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan Number** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Code¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** |
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **No modified loans this period** | &nbsp;&nbsp;&nbsp;&nbsp; **No modified loans this period** |  |  |  |
| **1 Modification Codes** | **1 Modification Codes** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 1 - Maturity Date Extension | &nbsp;&nbsp;&nbsp;&nbsp; 1 - Maturity Date Extension | 5 - Temporary Rate Reduction | 8 - Other |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 2 - Amortization Change | &nbsp;&nbsp;&nbsp;&nbsp; 2 - Amortization Change | 6 - Capitalization on Interest | 9 - Combination |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 3 - Principal Write-Off | &nbsp;&nbsp;&nbsp;&nbsp; 3 - Principal Write-Off | 7 - Capitalization on Taxes | 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 24 of 28 |

---

------

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 ID¹ 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;&nbsp; **Balance** |
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **No liquidated loans this period** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **No liquidated loans this period** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **No liquidated loans this period** |  |  |  |  |  |
| &nbsp;&nbsp;&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;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&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;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&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;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&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. |  |  |  |  |  |  |  |  | Page 25 of 28 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | 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** |  | &nbsp;&nbsp; **Loss Covered by** |  |  |  |  | **Total Loss** |
|  |  | **from Collateral** | **from Collateral** | &nbsp;&nbsp;&nbsp; **Aggregate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Credit** | **Loss Applied to** | **Loss Applied to** | **Non-Cash** | **Realized Losses** | **Applied to** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Loan** | **Distribution** | &nbsp;&nbsp;&nbsp; **Principal** | &nbsp;&nbsp;&nbsp;&nbsp; **Interest** | **Realized Loss to** | &nbsp;&nbsp;&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;&nbsp;&nbsp; **Structure** | **Interest Payment** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Adjustment** | &nbsp;&nbsp; **NRA/WODRA** | **Balance** |
|  |  |  |  |  | **No realized losses this period** | **No realized losses this period** |  |  |  |  |
|© 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 26 of 28 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 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** | **Liquidation** | **Work Out** | **ASER** | **PPIS / (PPIE)** | &nbsp;&nbsp;&nbsp; **Interest** | **Advances** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Interest** | **(Refunds)** | &nbsp;&nbsp;&nbsp;&nbsp;**(Excess)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&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; 11732.64 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 72935.95 | &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;&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; 11 | &nbsp;&nbsp;&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; 6716.67 | &nbsp;&nbsp;&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;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;&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; 16-A-2-1 | &nbsp;&nbsp;&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; 5009.33 | &nbsp;&nbsp;&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;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;&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; 28 | &nbsp;&nbsp;&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; 3500.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 11418.56 | &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;&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; 31 | &nbsp;&nbsp;&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; 3500.00 | &nbsp;&nbsp;&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; 9614.80 | &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;&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; 32 | &nbsp;&nbsp;&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; 3500.00 | &nbsp;&nbsp;&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; 8697.28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;&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; 36 | &nbsp;&nbsp;&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; 3500.00 | &nbsp;&nbsp;&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;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;&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; **Total** | &nbsp;&nbsp;&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; **37458.64** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | **102666.59** | &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;&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** |
| 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; **140125.23** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **140125.23** |
|© 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 27 of 28 |

---

------

---

| | | |
|:---|:---|:---|
|  | Supplemental Notes |  |
|© 2021 Computershare. All rights reserved. Confidential. |  | Page 28 of 28 |

---

## Exhibit 102: Asset Data File

| Asset Number   | Originator             | Origination Date   | Original Loan Amount   | Maturity Date   |   Interest Rate (%) | Property Name                             | Property Type   | City           | State   |
|:---|:---|:---|:---|:---|---:|:---|:---|:---|:---|
| 35             | KeyBank                | 03-07-2023         | $3800000.00            | 04-01-2033      |           0.0683    | CVS - Fredericksburg                      | RT              | Fredericksburg | VA      |
| 33             | KeyBank                | 03-06-2023         | $4800000.00            | 04-01-2033      |           0.0637    | Esporta Fitness aka LA Fitness            | RT              | Plainfield     | IL      |
| 18             | WFBNA KeyBank          | 02-23-2023         | $22500000.00           | 03-11-2028      |           0.06138   | Big Lots - Tremont  PA                    | IN              | Tremont        | PA      |
| 1-A-2-C1       | GSBI DBNY              | 03-03-2023         | $40000000.00           | 03-06-2028      |           0.0621425 | Scottsdale Fashion Square                 | RT              | Scottsdale     | AZ      |
| 1-A-2-C3-1     | GSBI DBNY              | 03-03-2023         | $25000000.00           | 03-06-2028      |           0.0621425 | Scottsdale Fashion Square                 | RT              | Scottsdale     | AZ      |
| 2-A-4          | GSBI                   | 01-11-2023         | $40000000.00           | 02-06-2033      |           0.0594107 | Pacific Design Center                     | MU              | West Hollywood | CA      |
| 2-A-8          | GSBI                   | 01-11-2023         | $25000000.00           | 02-06-2033      |           0.0594107 | Pacific Design Center                     | MU              | West Hollywood | CA      |
| 3              | SMC                    | 03-08-2023         | $54500000.00           | 04-06-2033      |           0.06219   | 2 Executive                               | MU              | Fort Lee       | NJ      |
| 4-A-1-1        | Barclays SGFC          | 02-03-2023         | $36666667.00           | 03-01-2033      |           0.06124   | Gloucester Premium Outlets                | RT              | Blackwood      | NJ      |
| 4-A-2-1        | Barclays SGFC          | 02-03-2023         | $13333333.00           | 03-01-2033      |           0.06124   | Gloucester Premium Outlets                | RT              | Blackwood      | NJ      |
| 5-A-3-1        | AREF                   | 11-10-2022         | $25000000.00           | 12-06-2032      |           0.0761    | Rialto Industrial                         | IN              | Rialto         | CA      |
| 5-A-5          | AREF                   | 11-10-2022         | $20000000.00           | 12-06-2032      |           0.0761    | Rialto Industrial                         | IN              | Rialto         | CA      |
| 5-A-7          | AREF                   | 11-10-2022         | $3000000.00            | 12-06-2032      |           0.0761    | Rialto Industrial                         | IN              | Rialto         | CA      |
| 6-A-5          | GSBI MSBNA BMO DBRI    | 01-03-2023         | $21500000.00           | 01-06-2028      |           0.05899   | Green Acres                               | RT              | Valley Stream  | NY      |
| 6-A-13-1       | GSBI MSBNA BMO DBRI    | 01-03-2023         | $25000000.00           | 01-06-2028      |           0.05899   | Green Acres                               | RT              | Valley Stream  | NY      |
| 7-A-1          | SGFC                   | 03-02-2023         | $40000000.00           | 03-05-2028      |           0.06058   | South Lake at Dulles                      | OF              | Herndon        | VA      |
| 8              | Barclays               | 02-15-2023         | $40000000.00           | 03-06-2033      |           0.06      | Cityview Centre                           | RT              | Fort Worth     | TX      |
| 9-A-1-2        | BCREI BANA WFBNA CREFI | 01-19-2023         | $23000000.00           | 02-06-2028      |           0.05875   | 401-405 Colorado                          | OF              | Austin         | TX      |
| 9-A-2          | BCREI BANA WFBNA CREFI | 01-19-2023         | $15750001.00           | 02-06-2028      |           0.05875   | 401-405 Colorado                          | OF              | Austin         | TX      |
| 10-A-3         | AREF2 JPMCB            | 03-10-2023         | $29500000.00           | 04-06-2033      |           0.0726    | 100 Jefferson Road                        | IN              | Parsippany     | NJ      |
| 10-A-4         | AREF2 JPMCB            | 03-10-2023         | $8500000.00            | 04-06-2033      |           0.0726    | 100 Jefferson Road                        | IN              | Parsippany     | NJ      |
| 11             | LMF                    | 03-14-2023         | $31200000.00           | 04-06-2038      |           0.0614    | Walgreens Distribution Center             | IN              | Mount Vernon   | IL      |
| 12             | GACC                   | 11-18-2022         | $30000000.00           | 12-06-2027      |           0.0605    | Sentinel Square II                        | OF              | Washington     | DC      |
| 13             | SGFC CREFI             | 11-29-2022         | $28700000.00           | 12-06-2027      |           0.0749    | 575 Broadway                              | MU              | New York       | NY      |
| 14             | Arbor                  | 05-05-2022         | $28192000.00           | 06-01-2032      |           0.0492    | Latitude at South Portland                | MF              | Portland       | ME      |
| 15             | SGFC                   | 02-10-2023         | $26400000.00           | 03-01-2028      |           0.07062   | Fibertown Data Center                     |  | Bryan          | TX      |
| 16-A-2-1       | Barclays               | 10-31-2022         | $11875000.00           | 11-06-2032      |           0.07795   | The Showboat Hotel                        | LO              | Atlantic City  | NJ      |
| 16-A-2-2       | Barclays               | 10-31-2022         | $11875000.00           | 11-06-2032      |           0.07795   | The Showboat Hotel                        | LO              | Atlantic City  | NJ      |
| 17             | Barclays               | 02-13-2023         | $22750000.00           | 03-06-2033      |           0.05742   | Gateway One                               | OF              | Bellevue       | WA      |
| 19             | AREF2                  | 03-08-2023         | $18250000.00           | 04-06-2033      |           0.0643    | Valley View Shopping Center               | RT              | Yorba Linda    | CA      |
| 20             | BMO                    | 12-20-2022         | $13900000.00           | 01-06-2033      |           0.0644    | Stoney Creek Hotel St. Joseph             | LO              | Saint Joseph   | MO      |
| 21             | BMO                    | 11-15-2022         | $11500000.00           | 12-06-2032      |           0.06805   | 2522 and 2526 W. 21st Street  Chanute  KS | IN              | Chanute        | KS      |
| 22             | SGFC                   | 03-08-2023         | $11300000.00           | 04-01-2033      |           0.07315   | Holiday Inn Express - Hesperia            | LO              | Hesperia       | CA      |
| 23             | SGFC                   | 03-07-2023         | $10400000.00           | 04-01-2033      |           0.06922   | Fairfield Inn & Suites Wake Forest        | LO              | Wake Forest    | NC      |
| 24             | LMF                    | 01-13-2023         | $10000000.00           | 02-06-2033      |           0.0684    | Home2 Suites by Hilton Mechanicsburg      | LO              | Mechanicsburg  | PA      |
| 25             | SGFC                   | 01-18-2023         | $9800000.00            | 02-01-2033      |           0.0657    | Pomona Industrial                         | IN              | Pomona         | CA      |
| 26             | SGFC                   | 03-02-2023         | $7920000.00            | 04-01-2033      |           0.0672    | Downtown Frederick                        | MU              | Frederick      | MD      |
| 27             | SGFC                   | 03-07-2023         | $7600000.00            | 04-01-2033      |           0.07032   | Holiday Inn Express Smithfield            | LO              | Smithfield     | NC      |
| 28             | LMF                    | 02-10-2023         | $7580000.00            | 02-06-2033      |           0.07      | 902 Spruce Street                         | MF              | Philadelphia   | PA      |
| 29             | AREF2                  | 03-09-2023         | $7400000.00            | 04-06-2033      |           0.0725    | Giant Eagle Northfield Center             | RT              | Northfield     | OH      |
| 30             | SMC                    | 03-10-2023         | $6450000.00            | 04-06-2033      |           0.0547    | 1290 Fulton Street                        | MU              | Brooklyn       | NY      |
| 31             | LMF                    | 03-03-2023         | $6275000.00            | 03-06-2033      |           0.0712    | 372 Baltic Street                         | MF              | Brooklyn       | NY      |
| 32             | LMF                    | 02-10-2023         | $5900000.00            | 02-06-2033      |           0.0685    | 566 7th Street                            | MF              | Brooklyn       | NY      |
| 34             | LMF                    | 03-10-2023         | $4650000.00            | 03-06-2033      |           0.0697    | Sherrill MHC                              | MH              | Andrews        | NC      |
| 36             | LMF                    | 02-10-2023         | $2800000.00            | 02-06-2033      |           0.0685    | 60 Diamond Street                         | MF              | Brooklyn       | NY      |

<!-- No comments found in ABS-EE EX-103 XML -->