# EDGAR Filing Document

**Accession Number:** 0001614033
**File Stem:** 0001888524-23-002097
**Filing Date:** 2023-3
**Character Count:** 292643
**Document Hash:** 91035c5f4a8f69fb917a45b49f60d25b
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001888524-23-002097.hdr.sgml**: 20230301

**ACCESSION NUMBER**: 0001888524-23-002097

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20230217

**FILED AS OF DATE**: 20230301

**DATE AS OF CHANGE**: 20230301

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** JPMBB Commercial Mortgage Securities Trust 2014-C22
- **CENTRAL INDEX KEY:** 0001614033
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-D
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-190246-07
- **FILM NUMBER:** 23692589

**BUSINESS ADDRESS:**
- **STREET 1:** C/O STATE STREET BANK & TRUST CO
- **STREET 2:** TWO INTERNATIONAL PLACE 5TH FLOOR
- **CITY:** BOSTON
- **STATE:** MA
- **ZIP:** 02110
- **BUSINESS PHONE:** 2126483063

**MAIL ADDRESS:**
- **STREET 1:** 60 WALL STREET
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10260-0066

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

# **FORM 10-D** 

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

Commission File Number of issuing entity: 333-190246-07

Central Index Key Number of issuing entity: 0001614033

JPMBB Commercial Mortgage Securities Trust 2014-C22<br> (Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-190246

Central Index Key Number of depositor: 0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.<br> (Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000835271

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

Central Index Key Number of sponsor (if applicable): 0000312070

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

Central Index Key Number of sponsor (if applicable): 0001682523

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

Central Index Key Number of sponsor (if applicable): 0001660492

GE Capital US Holdings, Inc. (successor in interest to certain obligations of General Electric Capital Corporation)<br> (Exact name of sponsor as specified in its charter)

John Miller (212) 272-8363 <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)

38-3936341<br> 38-3936342<br> 38-3936343<br> 38-7120283<br> (I.R.S. Employer Identification No.)

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

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

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

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

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Title of Class** | **Section 12(b)** | **Section 12(g)** | **Section 15(d)** | **Name of Exchange (If Section 12(b))** |
| A-1 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-2 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-3A1 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-4 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-SB |  |  | &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>  |  |
| EC |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| X-A |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |

---

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On February 17, 2023 a distribution was made to holders of the certificates issued by JPMBB Commercial Mortgage Securities Trust 2014-C22.

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 JPMBB Commercial Mortgage Securities Trust 2014-C22 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

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

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; **Number of Delinquencies 30+ days** | &nbsp;&nbsp; **% of Delinquencies 30+ days by Pool Balance** | &nbsp;&nbsp; **Number of Loans/REOs with Losses** | &nbsp;&nbsp; **Average Net Loss** |
| &nbsp;&nbsp; 3 | &nbsp;&nbsp; 5.55% | &nbsp;&nbsp; 3 | &nbsp;&nbsp; $4301918.49 |

---

No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMBB Commercial Mortgage Securities Trust 2014-C22 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 January 19, 2023 to February 17, 2023.

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 9, 2023. The CIK number for the Depositor is 0001013611.

JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 9, 2023. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

Barclays Bank PLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 6, 2023. The CIK number for Barclays Bank PLC is 0000312070.

Starwood Mortgage Funding II LLC filed its most recent Rule 15Ga-1 Form ABS-15G on January 27, 2023. The CIK number for Starwood Mortgage Funding II LLC is 0001682523.

GE Capital US Holdings, Inc. (successor in interest to certain obligations of General Electric Capital Corporation) filed its most recent Rule 15Ga-1 Form ABS-15G on February 14, 2023. The CIK number for GE Capital US Holdings, Inc. is 0001660492.

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for JPMBB Commercial Mortgage Securities Trust 2014-C22, affirms the following amounts in the respective accounts:

---

| | | |
|:---|:---|:---|
| Certificate Account Beginning and Ending Balance | Certificate Account Beginning and Ending Balance | Certificate Account Beginning and Ending Balance |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 01/18/2023 | $0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 02/17/2023 | $0.00 |

---

---

| | | |
|:---|:---|:---|
| \*REO Account Beginning and Ending Balance | \*REO Account Beginning and Ending Balance | \*REO Account Beginning and Ending Balance |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 01/18/2023 | $0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 02/17/2023 | $0.00 |
| \*As provided by Special Servicer | \*As provided by Special Servicer | \*As provided by Special Servicer |

---

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for JPMBB Commercial Mortgage Securities Trust 2014-C22, affirms the following amounts in the respective accounts:

---

| | | |
|:---|:---|:---|
| Distribution Account Beginning and Ending Balance | Distribution Account Beginning and Ending Balance | Distribution Account Beginning and Ending Balance |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 01/18/2023 | $116877.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 02/17/2023 | $229966.61 |

---

---

| | | |
|:---|:---|:---|
| Interest Reserve Account Beginning and Ending Balance | Interest Reserve Account Beginning and Ending Balance | Interest Reserve Account Beginning and Ending Balance |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 01/18/2023 | $113074.56 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 02/17/2023 | $225958.96 |

---

---

| | | |
|:---|:---|:---|
| Gain-on-Sale Reserve Account Beginning and Ending Balance | Gain-on-Sale Reserve Account Beginning and Ending Balance | Gain-on-Sale Reserve Account Beginning and Ending Balance |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 01/18/2023 | $0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 02/17/2023 | $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 JPMBB Commercial Mortgage Securities Trust 2014-C22, relating to the February 17, 2023 distribution.</u>](jpc14c22_ex991-202302.htm)

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

SIGNATURES

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

J.P. Morgan Chase Commercial Mortgage Securities Corp.<br> (Depositor)

/s/ John Miller<br> John Miller, Executive Director

Date: March 1, 2023

## Exhibit 99.1

---

| | | |
|:---|:---|:---|
| Distribution Date: | 02/17/23 | JPMBB Commercial Mortgage Securities Trust 2014-C22 |
| Determination Date: | 02/13/23 |  |
| Next Distribution Date: | 03/17/23 |  |
| Record Date: | 01/31/23 | Commercial Mortgage Pass-Through Certificates |
|  |  | Series 2014-C22 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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; 2-3 | Depositor | J.P. Morgan Chase Commercial Mortgage Securities Corp. |  |  |
| Certificate Factor Detail | &nbsp;&nbsp;&nbsp; 4 |  | Brian Baker | (212) 834-3813 |  |
| Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp; 5 |  | 383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States | 383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States |  |
|  |  | Master Servicer | Wells Fargo Bank, N.A. |  |  |
| Exchangeable Certificate Detail | &nbsp;&nbsp;&nbsp; 6 |  |  |  |  |
|  |  |  | Investor Relations |  | <u>REAM_InvestorRelations@WellsFargo.com</u> |
| Additional Information | &nbsp;&nbsp;&nbsp; 7 |  |  |  |  |
|  |  |  | 1901 Harrison Street \| Oakland, CA 94612 \| United States |  |  |
| Bond / Collateral Reconciliation - Cash Flows | &nbsp;&nbsp;&nbsp; 8 | Special Servicer | LNR Partners, LLC |  |  |
| Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp; 9 |  | LNR CMBS Notices | (305) 695-5600 | <u>lnr.cmbs.notices@lnrproperty.com</u> |
| Current Mortgage Loan and Property Stratification | 10-14 |  | 2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States | 2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States |  |
| Mortgage Loan Detail (Part 1) | 15-17 | Senior Trust Advisor | Pentalpha Surveillance LLC |  |  |
| Mortgage Loan Detail (Part 2) | 18-20 |  | Don Simon | (203) 660-6100 |  |
| Principal Prepayment Detail | &nbsp;&nbsp; 21 |  | PO Box 4839 \| Greenwich, CT 06831 \| United States |  |  |
| Historical Detail | &nbsp;&nbsp; 22 | Certificate Administrator | Computershare Trust Company, N.A. as agent for Wells Fargo |  |  |
|  |  |  | Bank, N.A. |  |  |
| Delinquency Loan Detail | &nbsp;&nbsp; 23 |  | Corporate Trust Services (CMBS) |  | <u>cts.cmbs.bond.admin@wellsfargo.com;</u> |
| Collateral Stratification and Historical Detail | &nbsp;&nbsp; 24 |  |  |  | <u>trustadministrationgroup@wellsfargo.com</u> |
|  |  |  | 9062 Old Annapolis Road \| Columbia, MD 21045 \| United States |  |  |
| Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp; 25 |  |  |  |  |
|  |  | Trustee | Wilmington Trust, National Association |  |  |
| Specially Serviced Loan Detail - Part 2 | &nbsp;&nbsp; 26 |  | Attention: CMBS Trustee | (302) 636-4140 | <u>CMBSTrustee@wilmingtontrust.com</u> |
| Modified Loan Detail | &nbsp;&nbsp; 27 |  | 1100 North Market Street \| Wilmington, DE 19890 \| United States |  |  |
| Historical Liquidated Loan Detail | &nbsp;&nbsp; 28 |  |  |  |  |
| Historical Bond / Collateral Loss Reconciliation Detail | &nbsp;&nbsp; 29 |  |  |  |  |
| Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp; 30 |  |  |  |  |
| Supplemental Notes | &nbsp;&nbsp; 31 |  |  |  |  |

---

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. 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 31

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Certificate Distribution Detail | Certificate Distribution Detail | Certificate Distribution Detail | Certificate Distribution Detail |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | **Current** | **Original** |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Pass-Through** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Principal** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Interest** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayment** |  |  |  | **Credit** | **Credit** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp; **CUSIP** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate (2)** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Original Balance Beginning Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Original Balance Beginning Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Distribution** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Distribution** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Penalties** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Realized Losses Total Distribution Ending Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Realized Losses Total Distribution Ending Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Realized Losses Total Distribution Ending Balance** | **Support¹ Support¹** | **Support¹ Support¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-1 | 46642NBA3 | &nbsp;&nbsp;&nbsp;&nbsp; 1.451000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 47120000.00 | &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; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-2 | 46642NBB1 | &nbsp;&nbsp;&nbsp;&nbsp; 3.037400% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 29158000.00 | &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; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-3A1 | 46642NBC9 | &nbsp;&nbsp;&nbsp;&nbsp; 3.537900% | &nbsp;&nbsp;&nbsp;&nbsp; 175000000.00 | &nbsp;&nbsp; 132012068.50 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 389204.58 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 389204.58 | 132012068.50 | &nbsp;&nbsp;&nbsp; 36.17% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-3A2 | 46642NAA4 | &nbsp;&nbsp;&nbsp;&nbsp; 3.537900% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 75000000.00 | &nbsp;&nbsp;&nbsp; 56576600.78 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 166801.96 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 166801.96 | 56576600.78 | &nbsp;&nbsp;&nbsp; 36.17% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-4 | 46642NBD7 | &nbsp;&nbsp;&nbsp;&nbsp; 3.801200% | &nbsp;&nbsp;&nbsp;&nbsp; 355389000.00 | &nbsp;&nbsp; 355389000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 1125753.89 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1125753.89 | 355389000.00 | &nbsp;&nbsp;&nbsp; 36.17% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | 46642NBE5 | &nbsp;&nbsp;&nbsp;&nbsp; 3.503600% | &nbsp;&nbsp;&nbsp;&nbsp; 102553000.00 | &nbsp;&nbsp;&nbsp; 27779702.91 | &nbsp;&nbsp;&nbsp; 1492938.19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 81107.47 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1574045.66 | 26286764.72 | &nbsp;&nbsp;&nbsp; 36.17% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S | 46642NBH8 | &nbsp;&nbsp;&nbsp;&nbsp; 4.109500% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 78422000.00 | &nbsp;&nbsp;&nbsp; 78422000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 268562.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 268562.67 | 78422000.00 | &nbsp;&nbsp;&nbsp; 27.40% | &nbsp;&nbsp;&nbsp; 23.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B | 46642NBJ4 | &nbsp;&nbsp;&nbsp;&nbsp; 4.547132% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 58816000.00 | &nbsp;&nbsp;&nbsp; 58816000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 222870.09 | &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 | &nbsp;&nbsp; 222870.09 | 58816000.00 | &nbsp;&nbsp;&nbsp; 20.81% | &nbsp;&nbsp;&nbsp; 17.75% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C | 46642NBK1 | &nbsp;&nbsp;&nbsp;&nbsp; 4.547132% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 47614000.00 | &nbsp;&nbsp;&nbsp; 47614000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 180422.62 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 180422.62 | 47614000.00 | &nbsp;&nbsp;&nbsp; 15.48% | &nbsp;&nbsp;&nbsp; 13.50% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; D | 46642NAJ5 | &nbsp;&nbsp;&nbsp;&nbsp; 4.547132% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 61617000.00 | &nbsp;&nbsp;&nbsp; 61617000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 233483.86 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 233483.86 | 61617000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 8.59% | &nbsp;&nbsp;&nbsp;&nbsp; 8.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; E | 46642NAL0 | &nbsp;&nbsp;&nbsp;&nbsp; 3.219000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 28008000.00 | &nbsp;&nbsp;&nbsp; 28008000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 37403.70 | &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 | &nbsp;&nbsp;&nbsp; 37403.70 | 28008000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 5.45% | &nbsp;&nbsp;&nbsp;&nbsp; 5.50% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; F | 46642NAN6 | &nbsp;&nbsp;&nbsp;&nbsp; 3.219000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 12604000.00 | &nbsp;&nbsp;&nbsp; 12604000.00 | &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 | 12604000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 4.04% | &nbsp;&nbsp;&nbsp;&nbsp; 4.37% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; G\* | 46642NAQ9 | &nbsp;&nbsp;&nbsp;&nbsp; 3.219000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 14003000.00 | &nbsp;&nbsp;&nbsp; 14003000.00 | &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 | 14003000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 2.47% | &nbsp;&nbsp;&nbsp;&nbsp; 3.13% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NR | 46642NAS5 | &nbsp;&nbsp;&nbsp;&nbsp; 3.219000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 35010270.00 | &nbsp;&nbsp;&nbsp; 22104172.76 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | 22104172.76 | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; UHP | 46642NAU0 | &nbsp;&nbsp;&nbsp;&nbsp; 4.708400% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 15099000.00 | &nbsp;&nbsp;&nbsp; 15099000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 61218.22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 61218.22 | 15099000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LP | &nbsp;&nbsp;&nbsp;&nbsp; NA | &nbsp;&nbsp;&nbsp;&nbsp; 0.000000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;100.00 | &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; Z | 46642NAY2 | &nbsp;&nbsp;&nbsp;&nbsp; 0.000000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.01 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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; R | 46642NAW6 | &nbsp;&nbsp;&nbsp;&nbsp; 0.000000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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** |  |  | &nbsp;&nbsp;&nbsp; **1135413371.01** | &nbsp;&nbsp; **910044544.95** | &nbsp;&nbsp;&nbsp; **1492938.19** | &nbsp;&nbsp;&nbsp; **2766829.06** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | **4259767.25** | **908551606.76** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A | 46642NBF2 | &nbsp;&nbsp;&nbsp;&nbsp; 0.797833% | &nbsp;&nbsp;&nbsp;&nbsp; 862642000.00 | &nbsp;&nbsp; 650179372.19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 432278.89 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 432278.89 | 648686434.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-C | 46642NAC0 | &nbsp;&nbsp;&nbsp;&nbsp; 1.328132% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 28008000.00 | &nbsp;&nbsp;&nbsp; 28008000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 30998.60 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 30998.60 | 28008000.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-D | 46642NAE6 | &nbsp;&nbsp;&nbsp;&nbsp; 1.328132% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 26607000.00 | &nbsp;&nbsp;&nbsp; 26607000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 29448.00 | &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; 29448.00 | 26607000.00 |  |  |
|  |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Certificate Distribution Detail continued to next page** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Certificate Distribution Detail continued to next page** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Certificate Distribution Detail continued to next page** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Certificate Distribution Detail continued to next page** |
|© 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 31 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 2 of 31 |

---

------

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp; Certificate Distribution Detail | &nbsp;&nbsp; Certificate Distribution Detail | &nbsp;&nbsp; Certificate Distribution Detail | &nbsp;&nbsp; Certificate Distribution 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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current** | **Original** |
|  |  | **Pass-Through** |  |  | **Principal** | **Interest** | **Prepayment** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Credit** | **Credit** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **CUSIP** | **Rate (2)** | **Original Balance** | **Beginning Balance** | **Distribution** | **Distribution** | **Penalties** | &nbsp;&nbsp;&nbsp;&nbsp;**Realized Losses Total Distribution** | &nbsp;&nbsp;&nbsp;&nbsp;**Realized Losses Total Distribution** | **Ending Balance Support¹** | **Support¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-E | &nbsp;&nbsp;&nbsp;&nbsp; 46642NAG1 | 1.328132% | 35010270.00 | 22104172.76 | 0.00 | 24464.38 | 0.00 | 0.00 | 24464.38 | 22104172.76 |  |
| **Notional SubTotal** | **Notional SubTotal** |  | **952267270.00** | **726898544.95** | **0.00** | **517189.87** | **0.00** | **0.00** | **517189.87** | **725405606.76** |  |
| **Deal Distribution Total** | **Deal Distribution Total** |  |  |  | &nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**1492938.19** | &nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**3284018.93** | &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;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **4776957.12** |  |  |
| &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 |
|  | 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 |
|  | 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. |  |  |  |  |  |  |  | Page 3 of 31 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** | **Interest** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp;&nbsp; **CUSIP** | **Beginning Balance** | **Principal Distribution** | **Interest Distribution** | **/ (Paybacks)** | **Shortfalls** | **Prepayment Penalties** | **Losses** | **Total Distribution** | **Ending Balance** |
| **Regular Certificates** | **Regular Certificates** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-1 | 46642NBA3 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-2 | 46642NBB1 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; A-3A1 | 46642NBC9 | 754.35467714 | 0.00000000 | 2.22402617 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.22402617 | 754.35467714 |
| &nbsp;&nbsp;&nbsp;&nbsp; A-3A2 | 46642NAA4 | 754.35467707 | 0.00000000 | 2.22402613 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.22402613 | 754.35467707 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-4 | 46642NBD7 | 1000.00000000 | 0.00000000 | 3.16766667 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.16766667 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | 46642NBE5 | 270.88142629 | 14.55772323 | 0.79088345 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 15.34860667 | 256.32370306 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S | 46642NBH8 | 1000.00000000 | 0.00000000 | 3.42458328 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.42458328 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B | 46642NBJ4 | 1000.00000000 | 0.00000000 | 3.78927656 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.78927656 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C | 46642NBK1 | 1000.00000000 | 0.00000000 | 3.78927668 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.78927668 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; D | 46642NAJ5 | 1000.00000000 | 0.00000000 | 3.78927666 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.78927666 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; E | 46642NAL0 | 1000.00000000 | 0.00000000 | 1.33546487 | 1.34703513 | 28.63759961 | 0.00000000 | 0.00000000 | 1.33546487 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; F | 46642NAN6 | 1000.00000000 | 0.00000000 | 0.00000000 | 2.68250000 | 69.04678832 | 0.00000000 | 0.00000000 | 0.00000000 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; G | 46642NAQ9 | 1000.00000000 | 0.00000000 | 0.00000000 | 2.68250018 | 80.47500536 | 0.00000000 | 0.00000000 | 0.00000000 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NR | 46642NAS5 | 631.36253334 | 0.00000000 | 0.00000000 | 1.69362990 | 89.31458226 | 0.00000000 | 0.00000000 | 0.00000000 | 631.36253334 |
| &nbsp;&nbsp;&nbsp;&nbsp; UHP | 46642NAU0 | 1000.00000000 | 0.00000000 | 4.05445526 | 0.00000000 | 0.00235976 | 0.00000000 | 0.00000000 | 4.05445526 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LP | &nbsp;&nbsp;&nbsp; NA | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Z | 46642NAY2 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; R | 46642NAW6 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| **Notional Certificates** | **Notional Certificates** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A | 46642NBF2 | 753.70706758 | 0.00000000 | 0.50111041 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.50111041 | 751.97640968 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-C | 46642NAC0 | 1000.00000000 | 0.00000000 | 1.10677664 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 1.10677664 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-D | 46642NAE6 | 1000.00000000 | 0.00000000 | 1.10677641 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 1.10677641 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-E | 46642NAG1 | 631.36253334 | 0.00000000 | 0.69877724 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.69877724 | 631.36253334 |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 4 of 31 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** | **Interest** |  | **Interest** |  |  |  |
|  |  | **Accrual** | **Prior Interest** | **Certificate** | **Prepayment** | **Certificate** | **Shortfalls /** | **Payback of Prior** | **Distribution** | **Interest** | **Cumulative** |  |
| **Class** | **Accrual Period** | **Days** | **Shortfalls** | **Interest** | **Interest Shortfall** | **Interest** | **(Paybacks)** | **Realized Losses** | **Amount** | **Distribution** | **Interest Shortfalls** |  |
| A-1 | N/A | N/A | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| A-2 | N/A | N/A | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| A-3A1 | 01/01/23 - 01/30/23 | 30 | 0.00 | 389204.58 | 0.00 | 389204.58 | 0.00 | 0.00 | 0.00 | 389204.58 | 0.00 |  |
| A-3A2 | 01/01/23 - 01/30/23 | 30 | 0.00 | 166801.96 | 0.00 | 166801.96 | 0.00 | 0.00 | 0.00 | 166801.96 | 0.00 |  |
| A-4 | 01/01/23 - 01/30/23 | 30 | 0.00 | 1125753.89 | 0.00 | 1125753.89 | 0.00 | 0.00 | 0.00 | 1125753.89 | 0.00 |  |
| A-SB | 01/01/23 - 01/30/23 | 30 | 0.00 | 81107.47 | 0.00 | 81107.47 | 0.00 | 0.00 | 0.00 | 81107.47 | 0.00 |  |
| X-A | 01/01/23 - 01/30/23 | 30 | 0.00 | 432278.89 | 0.00 | 432278.89 | 0.00 | 0.00 | 0.00 | 432278.89 | 0.00 |  |
| X-C | 01/01/23 - 01/30/23 | 30 | 0.00 | 30998.60 | 0.00 | 30998.60 | 0.00 | 0.00 | 0.00 | 30998.60 | 0.00 |  |
| X-D | 01/01/23 - 01/30/23 | 30 | 0.00 | 29448.00 | 0.00 | 29448.00 | 0.00 | 0.00 | 0.00 | 29448.00 | 0.00 |  |
| X-E | 01/01/23 - 01/30/23 | 30 | 0.00 | 24464.38 | 0.00 | 24464.38 | 0.00 | 0.00 | 0.00 | 24464.38 | 0.00 |  |
| A-S | 01/01/23 - 01/30/23 | 30 | 0.00 | 268562.67 | 0.00 | 268562.67 | 0.00 | 0.00 | 0.00 | 268562.67 | 0.00 |  |
| B | 01/01/23 - 01/30/23 | 30 | 0.00 | 222870.09 | 0.00 | 222870.09 | 0.00 | 0.00 | 0.00 | 222870.09 | 0.00 |  |
| C | 01/01/23 - 01/30/23 | 30 | 0.00 | 180422.62 | 0.00 | 180422.62 | 0.00 | 0.00 | 0.00 | 180422.62 | 0.00 |  |
| D | 01/01/23 - 01/30/23 | 30 | 0.00 | 233483.86 | 0.00 | 233483.86 | 0.00 | 0.00 | 0.00 | 233483.86 | 0.00 |  |
| E | 01/01/23 - 01/30/23 | 30 | 764354.13 | 75131.46 | 0.00 | 75131.46 | 37727.76 | 0.00 | 0.00 | 37403.70 | 802081.89 |  |
| F | 01/01/23 - 01/30/23 | 30 | 836455.49 | 33810.23 | 0.00 | 33810.23 | 33810.23 | 0.00 | 0.00 | 0.00 | 870265.72 |  |
| G | 01/01/23 - 01/30/23 | 30 | 1089328.45 | 37563.05 | 0.00 | 37563.05 | 37563.05 | 0.00 | 0.00 | 0.00 | 1126891.50 |  |
| NR | 01/01/23 - 01/30/23 | 30 | 3067633.20 | 59294.44 | 0.00 | 59294.44 | 59294.44 | 0.00 | 0.00 | 0.00 | 3126927.64 |  |
| UHP | 01/01/23 - 01/31/23 | 31 | 35.63 | 61218.22 | 0.00 | 61218.22 | 0.00 | 0.00 | 0.00 | 61218.22 | 35.63 |  |
| **Totals** |  |  | **5757806.90** | **3452414.41** | **0.00** | **3452414.41** | **168395.48** | **0.00** | **0.00** | **3284018.93** | **5926202.38** |  |
|© 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 5 of 31 |

---

------

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Exchangeable Certificate Detail | Exchangeable Certificate Detail |  |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Pass-Through** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayment** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp; **CUSIP** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Original Balance** | &nbsp;&nbsp;&nbsp;&nbsp;**Beginning Balance Principal Distribution Interest Distribution** | &nbsp;&nbsp;&nbsp;&nbsp;**Beginning Balance Principal Distribution Interest Distribution** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Penalties** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Realized Losses** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Distribution** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Ending Balance** |
| **Regular Interest** |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S (Cert) | 46642NBH8 | &nbsp;&nbsp; 4.109500% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 78422000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 78422000.00 | 268562.67 | 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; 268562.67 | &nbsp;&nbsp;&nbsp;&nbsp; 78422000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S (EC) | &nbsp;&nbsp;&nbsp;&nbsp; NA | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.01 | &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;0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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; B (Cert) | 46642NBJ4 | &nbsp;&nbsp; 4.547132% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 58816000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 58816000.00 | 222870.09 | 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; 222870.09 | &nbsp;&nbsp;&nbsp;&nbsp; 58816000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B (EC) | &nbsp;&nbsp;&nbsp;&nbsp; NA | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.01 | &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;0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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; C (Cert) | 46642NBK1 | &nbsp;&nbsp; 4.547132% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 47614000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 47614000.00 | 180422.62 | 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; 180422.62 | &nbsp;&nbsp;&nbsp;&nbsp; 47614000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C (EC) | &nbsp;&nbsp;&nbsp;&nbsp; NA | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.01 | &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;0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| **Regular Interest Total** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **184852000.03** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **184852000.00** | **671855.38** | **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; **671855.38** | &nbsp;&nbsp;&nbsp; **184852000.00** |
| **Exchangeable Certificate Details** | **Exchangeable Certificate Details** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; EC | 46642NBL9 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.01 | &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;0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| **Exchangeable Certificates Total** | **Exchangeable Certificates Total** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.01** | &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;**0.00** | **0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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. |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Page 6 of 31 |

---

------

---

| | | | |
|:---|:---|:---|:---|
|  |  | Additional Information |  |
|  | Total Available Distribution Amount (1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4776957.12 |  |
| **Specially Serviced Loan not Delinquent (2)** | **Specially Serviced Loan not Delinquent (2)** |  |  |
|  | Number of Outstanding Loans | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3 |  |
|  | Aggregate Unpaid Principal Balance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 49524038.09 |  |
| (1) | The Available Distribution Amount includes any Prepayment Premiums. |  |  |
| (2) | Indicates loans in special servicing with a loan status of '0', Current. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  | Page 7 of 31 |

---

------

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | 3575015.50 | &nbsp;&nbsp; Master Servicing Fee | &nbsp;&nbsp;&nbsp;&nbsp; 9215.80 |
| &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; 2920.02 |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest Adjustments | &nbsp;&nbsp; (59774.42) | &nbsp;&nbsp; Trustee Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;210.00 |
| &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;391.29 |
| &nbsp;&nbsp;&nbsp;&nbsp; ARD Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Senior Trust Advisor Fee | &nbsp;&nbsp;&nbsp;&nbsp; 1643.43 |
| &nbsp;&nbsp;&nbsp;&nbsp; Net Prepayment Interest Excess / (Shortfall) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &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 | 3515241.08 | &nbsp;&nbsp; Total Fees | &nbsp;&nbsp;&nbsp;&nbsp; 14380.55 |
| &nbsp;&nbsp; **Principal** |  | **Expenses/Reimbursements** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Scheduled Principal | 1492938.19 | &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;&nbsp; 89736.97 |
| &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; 14054.87 |
| &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; Negative Amortization | &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;&nbsp; Principal Adjustments | &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;165.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Principal Collected | 1492938.19 | &nbsp;&nbsp;&nbsp; Total Expenses/Reimbursements | &nbsp;&nbsp;&nbsp; 103956.84 |
|  |  | **Interest Reserve Deposit** | &nbsp;&nbsp;&nbsp; **112884.40** |
| &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 | 3284018.93 |
| &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 | 1492938.19 |
| &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; Borrower Option Extension Fees | &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 | 4776957.12 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Collected** | **5008179.27** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Distributed** | **5008178.91** |
|© 2021 Computershare. All rights reserved. Confidential. |  |  | Page 8 of 31 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances |  |
|  |  | &nbsp;&nbsp; **Collateral Reconciliation** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Certificate Reconciliation** |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total** |  | **Total** |
| Beginning Scheduled Collateral Balance | Beginning Scheduled Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp; 893714644.45 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 893714644.45 | Beginning Certificate Balance | 910044544.95 |
| (-) Scheduled Principal Collections | (-) Scheduled Principal Collections | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1492938.19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1492938.19 | (-) Principal Distributions | &nbsp;&nbsp;&nbsp; 1492938.19 |
| (-) 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; 892221706.26 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 892221706.26 | &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; 893941067.59 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 893941067.59 | Ending Certificate Balance | 908551606.76 |
| Ending Actual Collateral Balance | Ending Actual Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp; 892488698.98 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 892488698.98 |  |  |
|  |  | **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 |  |  |
|  |  | Principal | (WODRA) from Principal | Beginning UC / (OC) | &nbsp;&nbsp;&nbsp; 1230900.50 |
| Beginning Cumulative Advances | Beginning Cumulative Advances | 0.00 | 1230900.50 | UC / (OC) Change | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Current Period Advances | Current Period Advances | 0.00 | 0.00 | Ending UC / (OC) | &nbsp;&nbsp;&nbsp; 1230900.50 |
| Ending Cumulative Advances | Ending Cumulative Advances | 0.00 | 1230900.50 | Net WAC Rate | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4.55% |
|  |  |  |  | UC / (OC) Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4664.22 |
| (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 9 of 31 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled Balance** |  |  |  |  |  | **Debt Service Coverage 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** |  |  | &nbsp;&nbsp; **Weighted Avg** |
|  |  |  |  |  | **WAM²** | **WAC** |  |  |  |  |  | **WAM²** | **WAC** |  |
|  | &nbsp;&nbsp;&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;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 21 | 140075151.78 | 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 21 | 140075151.78 | 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | &nbsp;&nbsp; 9,999,999 or less | &nbsp;&nbsp; 24 | 125678040.58 | 14.09% | &nbsp;&nbsp; 20 | 4.6869 | &nbsp;&nbsp;&nbsp;&nbsp;1.787734 | &nbsp;&nbsp;&nbsp;&nbsp;1.35 or less | &nbsp;&nbsp; 13 | 253298015.48 | 28.39% | &nbsp;&nbsp; 18 | 4.6686 | &nbsp;&nbsp;&nbsp;&nbsp;0.828998 |
| &nbsp;&nbsp; 10,000,000 to 19,999,999 | &nbsp;&nbsp; 10,000,000 to 19,999,999 | &nbsp;&nbsp; 8 | 108197550.59 | 12.13% | &nbsp;&nbsp; 33 | 4.5474 | &nbsp;&nbsp;&nbsp;&nbsp;1.346317 | &nbsp;&nbsp;&nbsp;&nbsp;1.36 to 1.45 | &nbsp;&nbsp; 4 | &nbsp;&nbsp; 31247518.17 | 3.50% | &nbsp;&nbsp; 17 | 4.6123 | &nbsp;&nbsp;&nbsp;&nbsp;1.383135 |
| &nbsp;&nbsp; 20,000,000 to 24,999,999 | &nbsp;&nbsp; 20,000,000 to 24,999,999 | &nbsp;&nbsp; 1 | 23075292.56 | 2.59% | &nbsp;&nbsp; 18 | 5.0315 | &nbsp;&nbsp;&nbsp;&nbsp;1.015900 | &nbsp;&nbsp;&nbsp;&nbsp;1.46 to 1.55 | &nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 2541164.38 | 0.28% | &nbsp;&nbsp; 17 | 4.9000 | &nbsp;&nbsp;&nbsp;&nbsp;1.557500 |
| &nbsp;&nbsp; 25,000,000 to 49,999,999 | &nbsp;&nbsp; 25,000,000 to 49,999,999 | &nbsp;&nbsp; 6 | 193466864.77 | 21.68% | &nbsp;&nbsp; 18 | 4.5250 | &nbsp;&nbsp;&nbsp;&nbsp;1.363762 | &nbsp;&nbsp;&nbsp;&nbsp;1.56 to 1.65 | &nbsp;&nbsp; 3 | &nbsp;&nbsp; 50134609.00 | 5.62% | &nbsp;&nbsp; 18 | 4.4576 | &nbsp;&nbsp;&nbsp;&nbsp;1.624105 |
|  | 50,000,000 or greater | &nbsp;&nbsp; 4 | 301728805.98 | 33.82% | &nbsp;&nbsp; 17 | 4.4796 | &nbsp;&nbsp;&nbsp;&nbsp;1.807729 | &nbsp;&nbsp;&nbsp;&nbsp;1.66 to 1.80 | &nbsp;&nbsp; 5 | &nbsp;&nbsp; 56203504.07 | 6.30% | &nbsp;&nbsp; 24 | 4.4635 | &nbsp;&nbsp;&nbsp;&nbsp;1.728926 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **64** | **892221706.26** | **100.00%** | &nbsp;&nbsp; **19** | **4.5655** | &nbsp;&nbsp;&nbsp;&nbsp;**1.591398** | &nbsp;&nbsp;&nbsp;&nbsp;1.81 to 2.00 | &nbsp;&nbsp; 7 | 196076387.23 | 21.98% | &nbsp;&nbsp; 17 | 4.4675 | &nbsp;&nbsp;&nbsp;&nbsp;1.897711 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;2.01 or greater | &nbsp;&nbsp; 10 | 162645356.15 | 18.23% | &nbsp;&nbsp; 28 | 4.5178 | &nbsp;&nbsp;&nbsp;&nbsp;2.429969 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **64** | **892221706.26** | **100.00%** | &nbsp;&nbsp; **19** | **4.5655** | &nbsp;&nbsp;&nbsp;&nbsp;**1.591398** |
| (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. |  |  |  |  |  |  |  |  |
| (4) | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |  |  |  |  |  |  |  |  |  |  |
|© 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 31 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &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; **Property Type³** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property Type³** |  |  |  |
|  | &nbsp;&nbsp;&nbsp; **# Of** | **Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State** |  |  |  | **WAM²** | **WAC** |  |  | &nbsp;&nbsp;&nbsp; **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp; **Weighted Avg** |
|  | **Properties** | **Balance** | &nbsp;&nbsp;&nbsp; **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | **Property Type** |  |  |  | **WAM²** | **WAC** |  |
|  |  |  |  |  |  |  |  | **Properties** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp;&nbsp;&nbsp; 30 | 140075151.78 | &nbsp;&nbsp;&nbsp;&nbsp; 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp; NAP |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp;&nbsp;&nbsp; 30 | 140075151.78 | 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Arizona | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 20047519.98 | &nbsp;&nbsp;&nbsp;&nbsp; 2.25% | &nbsp;&nbsp; 17 | 4.5155 | &nbsp;&nbsp;&nbsp;&nbsp;1.625519 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Lodging | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp; 82341664.33 | 9.23% | &nbsp;&nbsp; 17 | 4.6575 | &nbsp;&nbsp;&nbsp;&nbsp;0.989820 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; California | &nbsp;&nbsp;&nbsp;&nbsp; 8 | 120310527.16 | &nbsp;&nbsp;&nbsp;&nbsp; 13.48% | &nbsp;&nbsp; 17 | 4.6398 | &nbsp;&nbsp;&nbsp;&nbsp;1.294292 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; Mixed Use | &nbsp;&nbsp;&nbsp;&nbsp; 8 | 107729810.44 | 12.07% | &nbsp;&nbsp; 18 | 4.6105 | &nbsp;&nbsp;&nbsp;&nbsp;1.433496 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Florida | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp; 71258386.36 | &nbsp;&nbsp;&nbsp;&nbsp; 7.99% | &nbsp;&nbsp; 18 | 4.4564 | &nbsp;&nbsp;&nbsp;&nbsp;1.905112 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | Mobile Home Park | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 3506236.14 | 0.39% | &nbsp;&nbsp; 17 | 4.6400 | &nbsp;&nbsp;&nbsp;&nbsp;2.001800 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Georgia | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 4950274.64 | &nbsp;&nbsp;&nbsp;&nbsp; 0.55% | &nbsp;&nbsp; 17 | 4.5530 | &nbsp;&nbsp;&nbsp;&nbsp;3.040700 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; Multi-Family | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 7626578.06 | 0.85% | &nbsp;&nbsp; 17 | 4.7426 | &nbsp;&nbsp;&nbsp;&nbsp;1.939177 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Hawaii | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 8679924.42 | &nbsp;&nbsp;&nbsp;&nbsp; 0.97% | &nbsp;&nbsp; 18 | 4.5600 | &nbsp;&nbsp;&nbsp;&nbsp;1.794600 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Office | &nbsp;&nbsp;&nbsp;&nbsp; 17 | 321362229.04 | 36.02% | &nbsp;&nbsp; 18 | 4.4829 | &nbsp;&nbsp;&nbsp;&nbsp;1.638799 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Illinois | &nbsp;&nbsp;&nbsp;&nbsp; 5 | &nbsp;&nbsp;&nbsp; 13315677.50 | &nbsp;&nbsp;&nbsp;&nbsp; 1.49% | &nbsp;&nbsp; 20 | 4.6675 | &nbsp;&nbsp;&nbsp;&nbsp;1.724291 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Retail | &nbsp;&nbsp;&nbsp;&nbsp; 30 | 202289987.23 | 22.67% | &nbsp;&nbsp; 18 | 4.5588 | &nbsp;&nbsp;&nbsp;&nbsp;1.732564 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Indiana | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 2301038.96 | &nbsp;&nbsp;&nbsp;&nbsp; 0.26% | &nbsp;&nbsp; 18 | 4.8780 | &nbsp;&nbsp;&nbsp;&nbsp;1.070400 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; Self Storage | &nbsp;&nbsp;&nbsp;&nbsp; 13 | &nbsp;&nbsp; 27290049.23 | 3.06% | &nbsp;&nbsp; 81 | 4.7187 | &nbsp;&nbsp;&nbsp;&nbsp;2.499288 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Maine | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 304572.14 | &nbsp;&nbsp;&nbsp;&nbsp; 0.03% | 138 | 4.7200 | &nbsp;&nbsp;&nbsp;&nbsp;2.040000 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp; **105** | **892221706.26** | **100.00%** | &nbsp;&nbsp; **19** | **4.5655** | &nbsp;&nbsp;&nbsp;&nbsp;**1.591398** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Massachusetts | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 14709393.45 | &nbsp;&nbsp;&nbsp;&nbsp; 1.65% | &nbsp;&nbsp; 20 | 4.5559 | &nbsp;&nbsp; (1.244272) |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Michigan | &nbsp;&nbsp;&nbsp;&nbsp; 22 | &nbsp;&nbsp;&nbsp; 79643111.05 | &nbsp;&nbsp;&nbsp;&nbsp; 8.93% | &nbsp;&nbsp; 18 | 4.8211 | &nbsp;&nbsp;&nbsp;&nbsp;1.340353 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New Jersey | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 92580142.71 | &nbsp;&nbsp;&nbsp;&nbsp; 10.38% | &nbsp;&nbsp; 17 | 4.3975 | &nbsp;&nbsp;&nbsp;&nbsp;2.448352 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New York | &nbsp;&nbsp;&nbsp;&nbsp; 7 | 124662530.41 | &nbsp;&nbsp;&nbsp;&nbsp; 13.97% | &nbsp;&nbsp; 29 | 4.5290 | &nbsp;&nbsp;&nbsp;&nbsp;1.742780 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Ohio | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 5416636.05 | &nbsp;&nbsp;&nbsp;&nbsp; 0.61% | &nbsp;&nbsp; 24 | 4.6674 | &nbsp;&nbsp;&nbsp;&nbsp;2.124403 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Oklahoma | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 2957911.50 | &nbsp;&nbsp;&nbsp;&nbsp; 0.33% | &nbsp;&nbsp; 17 | 4.6500 | &nbsp;&nbsp;&nbsp;&nbsp;1.409100 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Pennsylvania | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 5751585.37 | &nbsp;&nbsp;&nbsp;&nbsp; 0.64% | &nbsp;&nbsp; 78 | 4.5853 | &nbsp;&nbsp;&nbsp;&nbsp;1.776621 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Puerto Rico | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 74320620.55 | &nbsp;&nbsp;&nbsp;&nbsp; 8.33% | &nbsp;&nbsp; 18 | 4.4340 | &nbsp;&nbsp;&nbsp;&nbsp;1.846800 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; South Carolina | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 2035488.70 | &nbsp;&nbsp;&nbsp;&nbsp; 0.23% | &nbsp;&nbsp; 17 | 4.7750 | &nbsp;&nbsp;&nbsp;&nbsp;4.034700 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Tennessee | &nbsp;&nbsp;&nbsp;&nbsp; 5 | &nbsp;&nbsp;&nbsp; 31527207.82 | &nbsp;&nbsp;&nbsp;&nbsp; 3.53% | &nbsp;&nbsp; 19 | 4.4637 | &nbsp;&nbsp;&nbsp;&nbsp;1.234977 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Texas | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 36259598.21 | &nbsp;&nbsp;&nbsp;&nbsp; 4.06% | &nbsp;&nbsp; 19 | 4.6613 | &nbsp;&nbsp;&nbsp;&nbsp;0.407858 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Vermont | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 247464.93 | &nbsp;&nbsp;&nbsp;&nbsp; 0.03% | 138 | 4.7200 | &nbsp;&nbsp;&nbsp;&nbsp;2.040000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Washington, DC | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 26654633.35 | &nbsp;&nbsp;&nbsp;&nbsp; 2.99% | &nbsp;&nbsp; 18 | 4.3715 | &nbsp;&nbsp;&nbsp;&nbsp;1.686800 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Wisconsin | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 14212309.22 | &nbsp;&nbsp;&nbsp;&nbsp; 1.59% | &nbsp;&nbsp; 17 | 4.6583 | &nbsp;&nbsp;&nbsp;&nbsp;1.366105 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp; **105** | **892221706.26** | &nbsp;&nbsp;&nbsp; **100.00%** | &nbsp;&nbsp; **19** | **4.5655** | &nbsp;&nbsp;&nbsp;&nbsp;**1.591398** |  |  |  |  |  |  |  |
| 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 11 of 31 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |  | **# Of** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp; **Weighted Avg** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Note Rate** |  |  |  | **WAM²** | **WAC** |  | &nbsp;&nbsp;&nbsp;&nbsp; **Seasoning** |  |  |  | **WAM²** | **WAC** |  |
|  |  | **Loans** | &nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |  | **Loans** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 21 | 140075151.78 | 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 21 | 140075151.78 | 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | &nbsp;&nbsp;&nbsp; 4.40000% or less | &nbsp;&nbsp; 3 | &nbsp;&nbsp; 82729547.06 | 9.27% | &nbsp;&nbsp; 18 | 4.3729 | &nbsp;&nbsp;&nbsp;&nbsp;1.837139 | 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 |
|  | 4.40001% to 4.60000% | &nbsp;&nbsp; 16 | 388772510.18 | 43.57% | &nbsp;&nbsp; 18 | 4.4691 | &nbsp;&nbsp;&nbsp;&nbsp;1.835503 | &nbsp;&nbsp; 13 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 |
|  | 4.60001% to 4.80000% | &nbsp;&nbsp; 16 | 229978213.18 | 25.78% | &nbsp;&nbsp; 25 | 4.6604 | &nbsp;&nbsp;&nbsp;&nbsp;1.137280 | &nbsp;&nbsp; 25 to 36 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 |
|  | 4.80001% to 5.00000% | &nbsp;&nbsp; 5 | &nbsp;&nbsp; 21071829.81 | 2.36% | &nbsp;&nbsp; 17 | 4.9202 | &nbsp;&nbsp;&nbsp;&nbsp;1.998906 | &nbsp;&nbsp; 37 to 48 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 |
|  | 5.00001% or greater | &nbsp;&nbsp; 3 | &nbsp;&nbsp; 29594454.25 | 3.32% | &nbsp;&nbsp; 18 | 5.0526 | &nbsp;&nbsp;&nbsp;&nbsp;1.143022 | 49 months or greater | &nbsp;&nbsp; 43 | 752146554.48 | 84.30% | &nbsp;&nbsp; 20 | 4.5526 | &nbsp;&nbsp;&nbsp;&nbsp;1.599523 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **64** | **892221706.26** | **100.00%** | &nbsp;&nbsp; **19** | **4.5655** | &nbsp;&nbsp;&nbsp;&nbsp;**1.591398** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **64** | **892221706.26** | **100.00%** | &nbsp;&nbsp; **19** | **4.5655** | &nbsp;&nbsp;&nbsp;&nbsp;**1.591398** |
| (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. |  |  |  |  |  |  |  |  |
| (4) | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |  |  |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 12 of 31 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** | &nbsp;&nbsp;&nbsp;&nbsp; **Remaining** | **# Of** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp;&nbsp; **Weighted Avg** |
|  |  |  |  |  | **WAM²** | **WAC** |  |  |  |  |  | **WAM²** | **WAC** |  |
|  | &nbsp;&nbsp; **Remaining Term** | **Loans** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | **Amortization Term** | **Loans** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 21 | 140075151.78 | 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 21 | 140075151.78 | 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | &nbsp;&nbsp; 60 months or less | &nbsp;&nbsp; 41 | 732310405.25 | 82.08% | &nbsp;&nbsp; 17 | 4.5491 | &nbsp;&nbsp;&nbsp;&nbsp;1.589661 | &nbsp;&nbsp;&nbsp;&nbsp; Interest Only | &nbsp;&nbsp; 5 | 140135000.00 | 15.71% | &nbsp;&nbsp; 17 | 4.4767 | &nbsp;&nbsp;&nbsp;&nbsp;1.903853 |
| &nbsp;&nbsp; 61 months to 120 months | &nbsp;&nbsp; 61 months to 120 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 | 239 months or less | &nbsp;&nbsp; 5 | &nbsp;&nbsp; 78128146.27 | 8.76% | &nbsp;&nbsp; 18 | 4.8296 | &nbsp;&nbsp;&nbsp;&nbsp;1.177858 |
|  | 121 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 | 240 to 299 months | &nbsp;&nbsp; 31 | 514047258.98 | 57.61% | &nbsp;&nbsp; 17 | 4.5262 | &nbsp;&nbsp;&nbsp;&nbsp;1.566597 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **62** | **872385557.03** | **97.78%** | &nbsp;&nbsp; **17** | **4.5629** | &nbsp;&nbsp;&nbsp;&nbsp;**1.582934** | 300 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; **62** | **872385557.03** | **97.78%** | &nbsp;&nbsp; **17** | **4.5629** | &nbsp;&nbsp;&nbsp;&nbsp;**1.582934** |
| (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. |  |  |  |  |  |  |  |  |
| (4) | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |  |  |  |  |  |  |  |  |  |  |
|© 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 13 of 31 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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; **Remaining Stated Term (Fully Amortizing Loans)** |  |  |
|  | &nbsp;&nbsp;&nbsp; **Age of Most** | **# Of** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** | &nbsp;&nbsp;&nbsp;&nbsp; **Age of Most** | **# Of** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp;&nbsp; **Weighted Avg** |
|  |  |  |  |  | **WAM²** | **WAC** |  |  |  |  |  | **WAM²** | **WAC** |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Recent NOI** | **Loans** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Recent NOI** | **Loans** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 21 | 140075151.78 | 15.70% | &nbsp;&nbsp; 16 | 4.6348 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp; 60 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 |
| &nbsp;&nbsp; Underwriter's Information | &nbsp;&nbsp; Underwriter's Information | &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 | 61 months to 120 months | &nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 5532674.22 | 0.62% | &nbsp;&nbsp; 76 | 4.5800 | &nbsp;&nbsp;&nbsp;&nbsp;1.766200 |
|  | 12 months or less | &nbsp;&nbsp; 38 | 712691540.54 | 79.88% | &nbsp;&nbsp; 20 | 4.5358 | &nbsp;&nbsp;&nbsp;&nbsp;1.617086 | 121 months or greater | &nbsp;&nbsp; 1 | &nbsp;&nbsp; 14303475.01 | 1.60% | 138 | 4.7200 | &nbsp;&nbsp;&nbsp;&nbsp;2.040000 |
|  | &nbsp;&nbsp; 13 to 24 months | &nbsp;&nbsp; 4 | &nbsp;&nbsp; 37153974.98 | 4.16% | &nbsp;&nbsp; 18 | 4.8555 | &nbsp;&nbsp;&nbsp;&nbsp;1.295400 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **2** | &nbsp;&nbsp; **19836149.23** | **2.22%** | **121** | **4.6810** | &nbsp;&nbsp;&nbsp;&nbsp;**1.963632** |
|  | 25 months or greater | &nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 2301038.96 | 0.26% | &nbsp;&nbsp; 18 | 4.8780 | &nbsp;&nbsp;&nbsp;&nbsp;1.070400 |  |  |  |  |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **64** | **892221706.26** | **100.00%** | &nbsp;&nbsp; **19** | **4.5655** | &nbsp;&nbsp;&nbsp;&nbsp;**1.591398** |  |  |  |  |  |  |  |
| (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. |  |  |  |  |  |  |  |  |
| (4) | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. | Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |  |  |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 14 of 31 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) |  |  |  |  |  |  |
|  |  | **Prop** |  |  |  |  |  |  |  |  | **Original Adjusted** | **Original Adjusted** | **Beginning** | &nbsp;&nbsp; **Ending** | &nbsp;&nbsp; **Paid** |  |
|  |  | **Type** |  |  | **Interest** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Principal** | **Anticipated Maturity Maturity** | **Anticipated Maturity Maturity** | **Anticipated Maturity Maturity** | **Scheduled** | **Scheduled** | **Through** |  |
| **Pros ID** | **Loan ID** | &nbsp;&nbsp;&nbsp;&nbsp;**(1)** | **City** | **State Accrual Type Gross Rate** | **State Accrual Type Gross Rate** | **State Accrual Type Gross Rate** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Interest** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Principal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments Repay Date Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments Repay Date Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments Repay Date Date** | &nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 1 | 883100262 | OF | Long Island City | NY | Actual/360 | 4.456% | &nbsp;&nbsp;&nbsp; 325447.92 | &nbsp;&nbsp;&nbsp;&nbsp; 128218.94 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 84815870.96 | 84687652.02 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 2 | 302360002 | OF | East Rutherford | NJ | Actual/360 | 4.410% | &nbsp;&nbsp;&nbsp; 288818.86 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 76055000.00 | 76055000.00 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 3 | 883100266 | RT | Caguas | PR | Actual/360 | 4.434% | &nbsp;&nbsp;&nbsp; 223994.10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 74320620.55 | 74320620.55 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 4 | 302360004 | LO | Sunnyvale | CA | Actual/360 | 4.640% | &nbsp;&nbsp;&nbsp; 266754.92 | &nbsp;&nbsp;&nbsp;&nbsp; 97376.69 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 66762910.10 | 66665533.41 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 5 | 883100268 | Various Various | Various Various | Various | Actual/360 | 4.705% | &nbsp;&nbsp;&nbsp; 175956.87 | &nbsp;&nbsp;&nbsp;&nbsp; 136185.81 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 43429757.25 | 43293571.44 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 6 | 302360006 | MU | Miami | FL | Actual/360 | 4.388% | &nbsp;&nbsp;&nbsp; 149652.02 | &nbsp;&nbsp;&nbsp;&nbsp; 60357.56 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 39610128.56 | 39549771.00 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 7 | 302360007 | OF | Houston | TX | Actual/360 | 4.625% | &nbsp;&nbsp;&nbsp; 130529.23 | &nbsp;&nbsp;&nbsp;&nbsp; 48016.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 32771015.24 | 32722999.13 | 11/01/22 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 8 | 302360008 | OF | Washington | DC | Actual/360 | 4.372% | &nbsp;&nbsp;&nbsp; 100513.15 | &nbsp;&nbsp;&nbsp;&nbsp; 46715.11 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 26701348.46 | 26654633.35 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 9 | 302360009 | OF | Nashville | TN | Actual/360 | 4.433% | &nbsp;&nbsp;&nbsp;&nbsp; 99090.16 | &nbsp;&nbsp;&nbsp;&nbsp; 45179.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 25961069.57 | 25915889.85 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 10 | 302360010 | MU | Livonia | MI | Actual/360 | 5.032% | &nbsp;&nbsp;&nbsp; 100254.92 | &nbsp;&nbsp;&nbsp;&nbsp; 63944.62 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 23139237.18 | 23075292.56 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 11 | 302360011 | SS | Various | Various | Actual/360 | 4.720% | &nbsp;&nbsp;&nbsp;&nbsp; 58760.87 | &nbsp;&nbsp;&nbsp;&nbsp; 153819.28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/01/34 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 14457294.29 | 14303475.01 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 12 | 302360012 | RT | Various | Various | Actual/360 | 4.558% | &nbsp;&nbsp;&nbsp;&nbsp; 99419.50 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 25330000.00 | 25330000.00 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 13 | 302360013 | MF | Houston | TX | Actual/360 | 4.400% | &nbsp;&nbsp;&nbsp;&nbsp; 68315.91 | &nbsp;&nbsp;&nbsp;&nbsp; 33839.32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 18030591.15 | 17996751.83 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 16 | 883100276 | RT | Various | NY | Actual/360 | 4.605% | &nbsp;&nbsp;&nbsp;&nbsp; 64060.77 | &nbsp;&nbsp;&nbsp;&nbsp; 33911.39 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 16154864.47 | 16120953.08 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 17 | 883100264 | MF | Stephenville | TX | Actual/360 | 4.520% | &nbsp;&nbsp;&nbsp;&nbsp; 53861.43 | &nbsp;&nbsp;&nbsp;&nbsp; 39587.45 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | 01/06/24 | 13838219.89 | 13798632.44 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 18 | 302360018 | OF | Basking Ridge | NJ | Actual/360 | 4.340% | &nbsp;&nbsp;&nbsp;&nbsp; 61854.30 | &nbsp;&nbsp;&nbsp;&nbsp; 25731.53 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 06/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 16550874.24 | 16525142.71 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 21 | 302360021 | OF | Wollaston | MA | Actual/360 | 4.553% | &nbsp;&nbsp;&nbsp;&nbsp; 56855.51 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 14500000.00 | 14500000.00 | 07/01/22 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 22 | 883100255 | MU | San Francisco | CA | Actual/360 | 4.555% | &nbsp;&nbsp;&nbsp;&nbsp; 53442.17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 13625000.00 | 13625000.00 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 23 | 695100320 | MU | Tucson | AZ | Actual/360 | 4.572% | &nbsp;&nbsp;&nbsp;&nbsp; 45244.64 | &nbsp;&nbsp;&nbsp;&nbsp; 24247.60 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 11492161.04 | 11467913.44 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 24 | 302360024 | MH | Palm Desert | CA | Actual/360 | 4.548% | &nbsp;&nbsp;&nbsp;&nbsp; 45727.23 | &nbsp;&nbsp;&nbsp;&nbsp; 21368.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 04/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 11674746.38 | 11653378.38 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 25 | 883100275 | RT | Orlando | FL | Actual/360 | 4.500% | &nbsp;&nbsp;&nbsp;&nbsp; 42815.13 | &nbsp;&nbsp;&nbsp;&nbsp; 19000.48 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 11049066.83 | 11030066.35 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 26 | 302360026 | MF | Waco | TX | Actual/360 | 4.780% | &nbsp;&nbsp;&nbsp;&nbsp; 40499.72 | &nbsp;&nbsp;&nbsp;&nbsp; 20352.17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 03/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 9839317.24 | &nbsp;&nbsp;&nbsp; 9818965.07 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 27 | 302360027 | OF | Pittsburgh | PA | Actual/360 | 4.580% | &nbsp;&nbsp;&nbsp;&nbsp; 22060.83 | &nbsp;&nbsp;&nbsp;&nbsp; 61000.70 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 06/01/29 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 5593674.92 | &nbsp;&nbsp;&nbsp; 5532674.22 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 29 | 883100254 | MU | San Francisco | CA | Actual/360 | 4.555% | &nbsp;&nbsp;&nbsp;&nbsp; 41675.09 | &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 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | 10625000.00 | 10625000.00 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 30 | 695100310 | SS | Fayetteville | GA | Actual/360 | 4.553% | &nbsp;&nbsp;&nbsp;&nbsp; 34201.53 | &nbsp;&nbsp;&nbsp;&nbsp; 17802.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 8723457.46 | &nbsp;&nbsp;&nbsp; 8705655.38 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 32 | 883100269 | OF | Syracuse | NY | Actual/360 | 4.675% | &nbsp;&nbsp;&nbsp;&nbsp; 34185.67 | &nbsp;&nbsp;&nbsp;&nbsp; 17527.95 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 8491869.09 | &nbsp;&nbsp;&nbsp; 8474341.14 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 33 | 883100267 | LO | Goodlettsville | TN | Actual/360 | 4.600% | &nbsp;&nbsp;&nbsp;&nbsp; 20978.65 | &nbsp;&nbsp;&nbsp;&nbsp; 56032.77 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 5296153.35 | &nbsp;&nbsp;&nbsp; 5240120.58 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 34 | 695100321 | OF | Chandler | AZ | Actual/360 | 4.569% | &nbsp;&nbsp;&nbsp;&nbsp; 37124.32 | &nbsp;&nbsp;&nbsp;&nbsp; 13955.02 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 9435788.66 | &nbsp;&nbsp;&nbsp; 9421833.64 | 02/06/23 |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  |  | Page 15 of 31 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) |  |  |  |  |  |  |
|  |  | **Prop** |  |  |  |  |  |  |  |  | **Original Adjusted** | **Original Adjusted** | **Beginning** | &nbsp;&nbsp; **Ending** | &nbsp;&nbsp; **Paid** |  |
|  |  | **Type** |  |  | **Interest** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Principal** | **Anticipated Maturity Maturity** | **Anticipated Maturity Maturity** | **Anticipated Maturity Maturity** | **Scheduled** | **Scheduled** | **Through** |  |
| **Pros ID** | **Loan ID** | **(1)** | **City** | **State Accrual Type Gross Rate** | **State Accrual Type Gross Rate** | **State Accrual Type Gross Rate** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Interest** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Principal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments Repay Date Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments Repay Date Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments Repay Date Date** | &nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 35 | 302360035 | OF | El Segundo | CA | Actual/360 | 4.700% | &nbsp;&nbsp;&nbsp;&nbsp; 34323.53 | &nbsp;&nbsp;&nbsp;&nbsp; 17540.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 8480763.35 | &nbsp;&nbsp;&nbsp; 8463223.10 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 36 | 883100261 | RT | Gilbert | AZ | Actual/360 | 4.440% | &nbsp;&nbsp;&nbsp;&nbsp; 32859.81 | &nbsp;&nbsp;&nbsp;&nbsp; 14937.21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 8594543.75 | &nbsp;&nbsp;&nbsp; 8579606.54 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 37 | 695100331 | RT | Wailuku | HI | Actual/360 | 4.560% | &nbsp;&nbsp;&nbsp;&nbsp; 34133.47 | &nbsp;&nbsp;&nbsp;&nbsp; 12810.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 8692734.56 | &nbsp;&nbsp;&nbsp; 8679924.42 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 38 | 302360038 | MH | Medley | FL | Actual/360 | 4.700% | &nbsp;&nbsp;&nbsp;&nbsp; 30891.18 | &nbsp;&nbsp;&nbsp;&nbsp; 15786.22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 05/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 7632687.21 | &nbsp;&nbsp;&nbsp; 7616900.99 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 39 | 695100323 | OF | Encino | CA | Actual/360 | 4.575% | &nbsp;&nbsp;&nbsp;&nbsp; 33160.57 | &nbsp;&nbsp;&nbsp;&nbsp; 12434.13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 8417278.91 | &nbsp;&nbsp;&nbsp; 8404844.78 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 40 | 695100318 | OF | Los Angeles | CA | Actual/360 | 4.448% | &nbsp;&nbsp;&nbsp;&nbsp; 31581.15 | &nbsp;&nbsp;&nbsp;&nbsp; 12483.87 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 8245251.44 | &nbsp;&nbsp;&nbsp; 8232767.57 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 41 | 302360041 | MH | West Palm Beach | FL | Actual/360 | 4.480% | &nbsp;&nbsp;&nbsp;&nbsp; 29337.77 | &nbsp;&nbsp;&nbsp;&nbsp; 13124.03 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 05/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 7604837.22 | &nbsp;&nbsp;&nbsp; 7591713.19 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 42 | 302360042 | LO | Franklin | WI | Actual/360 | 4.699% | &nbsp;&nbsp;&nbsp;&nbsp; 28821.35 | &nbsp;&nbsp;&nbsp;&nbsp; 14736.65 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 7123541.36 | &nbsp;&nbsp;&nbsp; 7108804.71 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 43 | 695100329 | OF | Various | MI | Actual/360 | 4.995% | &nbsp;&nbsp;&nbsp;&nbsp; 30306.37 | &nbsp;&nbsp;&nbsp;&nbsp; 13822.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 7045944.44 | &nbsp;&nbsp;&nbsp; 7032122.36 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 44 | 695100327 | RT | West Bend | WI | Actual/360 | 4.618% | &nbsp;&nbsp;&nbsp;&nbsp; 28298.77 | &nbsp;&nbsp;&nbsp;&nbsp; 12798.88 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 08/06/24 | 08/06/29 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 7116303.39 | &nbsp;&nbsp;&nbsp; 7103504.51 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 46 | 695100338 | SS | South Gate | CA | Actual/360 | 4.833% | &nbsp;&nbsp;&nbsp;&nbsp; 25024.25 | &nbsp;&nbsp;&nbsp;&nbsp; 12105.41 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 6012916.29 | &nbsp;&nbsp;&nbsp; 6000810.88 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 47 | 695100322 | OF | City of Industry | CA | Actual/360 | 4.730% | &nbsp;&nbsp;&nbsp;&nbsp; 22471.60 | &nbsp;&nbsp;&nbsp;&nbsp; 11357.16 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 5517135.92 | &nbsp;&nbsp;&nbsp; 5505778.76 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 48 | 695100319 | MF | Columbus | OH | Actual/360 | 4.664% | &nbsp;&nbsp;&nbsp;&nbsp; 20466.72 | &nbsp;&nbsp;&nbsp;&nbsp; 10599.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 5096013.01 | &nbsp;&nbsp;&nbsp; 5085413.68 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 49 | 695100328 | RT | Bolingbrook | IL | Actual/360 | 4.618% | &nbsp;&nbsp;&nbsp;&nbsp; 21224.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9599.16 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 08/06/24 | 08/06/29 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 5337227.33 | &nbsp;&nbsp;&nbsp; 5327628.17 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 50 | 695100311 | SS | Newnan | GA | Actual/360 | 4.553% | &nbsp;&nbsp;&nbsp;&nbsp; 19447.93 | &nbsp;&nbsp;&nbsp;&nbsp; 10122.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 4960397.39 | &nbsp;&nbsp;&nbsp; 4950274.64 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 52 | 883100280 | MU | Ithaca | NY | Actual/360 | 4.875% | &nbsp;&nbsp;&nbsp;&nbsp; 21209.35 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8690.91 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | 05/06/24 | &nbsp;&nbsp; 5052351.02 | &nbsp;&nbsp;&nbsp; 5043660.11 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 53 | 695100315 | MH | Augusta | GA | Actual/360 | 4.893% | &nbsp;&nbsp;&nbsp;&nbsp; 19758.87 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9407.70 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 4689512.25 | &nbsp;&nbsp;&nbsp; 4680104.55 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 54 | 302360054 | RT | Ambler | PA | Actual/360 | 4.330% | &nbsp;&nbsp;&nbsp;&nbsp; 17472.79 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8898.51 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 05/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 4686140.21 | &nbsp;&nbsp;&nbsp; 4677241.70 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 55 | 695100332 | RT | Ottawa | IL | Actual/360 | 4.655% | &nbsp;&nbsp;&nbsp;&nbsp; 18823.41 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8392.24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 4695906.80 | &nbsp;&nbsp;&nbsp; 4687514.56 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 57 | 883100237 | RT | New York | NY | Actual/360 | 4.827% | &nbsp;&nbsp;&nbsp;&nbsp; 19535.94 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 06/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 4700000.00 | &nbsp;&nbsp;&nbsp; 4700000.00 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 58 | 883100271 | LO | South Bend | IN | Actual/360 | 5.075% | &nbsp;&nbsp;&nbsp;&nbsp; 15703.42 | &nbsp;&nbsp;&nbsp;&nbsp; 10800.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | 05/06/24 | &nbsp;&nbsp; 3593345.85 | &nbsp;&nbsp;&nbsp; 3582545.71 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 59 | 695100312 | MF | Various | MI | Actual/360 | 4.953% | &nbsp;&nbsp;&nbsp;&nbsp; 15663.02 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7296.95 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 3672383.19 | &nbsp;&nbsp;&nbsp; 3665086.24 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 60 | 695100308 | LO | Fort Worth | TX | Actual/360 | 5.010% | &nbsp;&nbsp;&nbsp;&nbsp; 14398.03 | &nbsp;&nbsp;&nbsp;&nbsp; 10179.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 3337384.86 | &nbsp;&nbsp;&nbsp; 3327205.63 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 61 | 302360061 | MH | Redding | CA | Actual/360 | 4.640% | &nbsp;&nbsp;&nbsp;&nbsp; 14038.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7335.39 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/01/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 3513571.53 | &nbsp;&nbsp;&nbsp; 3506236.14 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 62 | 883100252 | RT | Atwater | CA | Actual/360 | 5.250% | &nbsp;&nbsp;&nbsp;&nbsp; 14473.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9496.68 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 3201452.74 | &nbsp;&nbsp;&nbsp; 3191956.06 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 63 | 695100307 | MF | Nashville | TN | Actual/360 | 5.197% | &nbsp;&nbsp;&nbsp;&nbsp; 14427.16 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6157.55 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 3223807.23 | &nbsp;&nbsp;&nbsp; 3217649.68 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 65 | 883100235 | RT | Staten Island | NY | Actual/360 | 4.966% | &nbsp;&nbsp;&nbsp;&nbsp; 13693.71 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5557.13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 04/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 3202250.36 | &nbsp;&nbsp;&nbsp; 3196693.23 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 68 | 883100257 | RT | Yukon | OK | Actual/360 | 4.650% | &nbsp;&nbsp;&nbsp;&nbsp; 11868.71 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6178.58 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 2964090.08 | &nbsp;&nbsp;&nbsp; 2957911.50 | 02/06/23 |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  |  | Page 16 of 31 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) |  |  |  |  |  |  |
|  |  | **Prop** |  |  |  |  |  |  |  |  | **Original Adjusted** | **Original Adjusted** | **Beginning** | &nbsp;&nbsp; **Ending** | &nbsp;&nbsp; **Paid** |  |
|  |  | **Type** |  |  | **Interest** |  | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Principal** | **Anticipated Maturity Maturity** | **Anticipated Maturity Maturity** | **Anticipated Maturity Maturity** | **Scheduled** | **Scheduled** | **Through** |  |
| **Pros ID** | **Loan ID** | **(1)** | **City** | **State Accrual Type Gross Rate** | **State Accrual Type Gross Rate** | **State Accrual Type Gross Rate** | &nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Interest** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Principal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Adjustments Repay Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Adjustments Repay Date** | &nbsp;&nbsp; **Date** | **Date** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 69 | 302360069 | MH | Las Vegas | NV | Actual/360 | 4.650% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 10200.96 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5345.49 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 04/01/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2547586.25 | &nbsp;&nbsp;&nbsp; 2542240.76 | 02/01/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 70 | 883100232 | MF | Toledo | OH | Actual/360 | 5.068% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11670.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4558.83 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2674249.23 | &nbsp;&nbsp;&nbsp; 2669690.40 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 71 | 695100316 | MF | Clinton Township | MI | Actual/360 | 4.900% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 10740.80 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4384.91 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2545549.29 | &nbsp;&nbsp;&nbsp; 2541164.38 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 72 | 883100279 | SS | Las Vegas | NV | Actual/360 | 4.580% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9797.91 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4522.68 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 04/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2484326.13 | &nbsp;&nbsp;&nbsp; 2479803.45 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 73 | 695100325 | RT | Shelbyville | IN | Actual/360 | 4.878% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9684.87 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4608.67 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2305647.63 | &nbsp;&nbsp;&nbsp; 2301038.96 | 12/06/21 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 74 | 883100278 | SS | Dallas | TX | Actual/360 | 4.580% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9098.06 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4199.63 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 04/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2306874.35 | &nbsp;&nbsp;&nbsp; 2302674.72 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 75 | 695100313 | RT | Chicago | IL | Actual/360 | 4.797% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8781.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4330.35 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2125945.25 | &nbsp;&nbsp;&nbsp; 2121614.90 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 76 | 695100314 | SS | Anderson | SC | Actual/360 | 4.775% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8386.68 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4169.05 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2039657.75 | &nbsp;&nbsp;&nbsp; 2035488.70 | 02/06/23 |  |
| &nbsp;&nbsp; **Totals** |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **3453872.03** | &nbsp;&nbsp; **1492938.19** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** |  |  |  | **893714644.45** | **892221706.26** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** | &nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; HC - Health Care | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; HC - Health Care |  | MU - Mixed Use | &nbsp;&nbsp;&nbsp; WH - Warehouse | &nbsp;&nbsp;&nbsp; WH - Warehouse |  | MF - Multi-Family |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SS - Self Storage | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SS - Self Storage |  | LO - Lodging | &nbsp;&nbsp;&nbsp; RT - Retail | &nbsp;&nbsp;&nbsp; RT - Retail |  | SF - Single Family Rental | SF - Single Family Rental |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 - Other | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 - Other |  | IN - Industrial | &nbsp;&nbsp;&nbsp; OF - Office | &nbsp;&nbsp;&nbsp; OF - Office |  | MH - Mobile Home Park | MH - Mobile Home Park |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SE - Securities | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SE - Securities |  | CH - Cooperative Housing | &nbsp;&nbsp;&nbsp; ZZ - Missing Information/Undefined | &nbsp;&nbsp;&nbsp; ZZ - Missing Information/Undefined | &nbsp;&nbsp;&nbsp; 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. |  |  |  |  |  |  |  |  |  |  | Page 17 of 31 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) |  |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** |  |  |  |  | **Cumulative** | **Current** |  |  |
|  | **Most Recent** | **Most Recent** | **NOI Start** | **NOI End** | **Reduction** | **Appraisal** | **Cumulative** | **Current P&I** | **Cumulative P&I** | **Servicer** | **NRA/WODRA** |  |  |
| **Pros ID** | **Fiscal NOI** | **NOI** | **Date** | **Date** | **Date** | **Reduction Amount** | **ASER** | **Advances** | **Advances** | **Advances** | **from Principal** | **Defease Status** |  |
| 1 | 20819915.98 | 16432566.57 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 2 | 0.00 | 6634898.42 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 3 | 9284698.53 | 6735461.77 | 01/01/22 | 09/30/22 | -- | 0.00 | 500646.65 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 4 | 4501099.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 5 | 5458672.00 | 3783621.85 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 66562.63 | 0.00 |  |  |
| 6 | 4400170.34 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 7 | 750081.00 | 503616.00 | 07/01/21 | 06/30/22 | 11/10/22 | 22092311.15 | 1166989.07 | 90207.37 | 186285.87 | 0.00 | 0.00 |  |  |
| 8 | 2609992.63 | 2266958.73 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 9 | 2491737.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 10 | 2482367.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 11 | 6721139.27 | 6763297.82 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 12 | 0.00 | 2268375.19 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 13 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 16 | 1580489.16 | 1063379.48 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 17 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 18 | 2824780.49 | 2184826.05 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 21 | 21622.93 | (341626.60) | 01/01/22 | 06/30/22 | 12/12/22 | 522815.56 | 6077.19 | 54695.39 | 387810.29 | 379349.32 | 0.00 |  |  |
| 22 | 345496.82 | 686693.50 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 23 | 1167559.93 | 943763.82 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 24 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 25 | 1538961.98 | 1209923.46 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 26 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 27 | 1522503.54 | 1410903.90 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 29 | 944387.32 | 746264.82 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 30 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 32 | 1109983.39 | 760173.54 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 33 | 846967.75 | 1255054.61 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 34 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 18 of 31 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) |  |  |  |  |  |
| E |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** |  |  |  |  | **Cumulative** | **Current** |  |  |
|  | **Most Recent** | **Most Recent** | **NOI Start** | **NOI End** | **Reduction** | **Appraisal** | **Cumulative** | **Current P&I** | **Cumulative P&I** | **Servicer** | **NRA/WODRA** |  |  |
| **Pros ID** | **Fiscal NOI** | **NOI** | **Date** | **Date** | **Date** | **Reduction Amount** | **ASER** | **Advances** | **Advances** | **Advances** | **from Principal** | **Defease Status** |  |
| 35 | 995208.36 | 783536.25 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 36 | 1162953.12 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 37 | 1074769.62 | 1059152.54 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 38 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 39 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 40 | 772198.19 | 731196.39 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 41 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 42 | 643608.81 | 647760.60 | 07/01/21 | 06/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 10270.65 | 0.00 |  |  |
| 43 | 1133652.42 | 899206.25 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 44 | 843961.80 | 690953.94 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 46 | 1000994.05 | 883503.35 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 47 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 48 | 765991.50 | 645808.26 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 49 | 801930.44 | 622660.86 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 50 | 938823.45 | 821706.38 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 52 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 53 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 54 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 55 | 506122.92 | 347646.15 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 57 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 58 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 59 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 60 | 476517.76 | 680373.16 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 61 | 522405.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 62 | 373970.62 | 265001.19 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 63 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 65 | 319181.00 | 79765.00 | 01/01/22 | 03/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 2642.76 | 0.00 |  |  |
| 68 | 325138.65 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 19 of 31 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) |  |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** |  |  |  |  | **Cumulative** | **Current** |  |  |
|  | **Most Recent** | **Most Recent** | **NOI Start** | **NOI End** | **Reduction** | **Appraisal** | **Cumulative** | **Current P&I** | **Cumulative P&I** | **Servicer** | **NRA/WODRA** |  |  |
| **Pros ID** | **Fiscal NOI** | **NOI** | **Date** | **Date** | **Date** | **Reduction Amount** | **ASER** | **Advances** | **Advances** | **Advances** | **from Principal** | **Defease Status** |  |
| 69 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 70 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 71 | 304464.55 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 72 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 73 | 240208.00 | 0.00 | -- | -- | 06/12/22 | 40754.09 | 51056.57 | 14026.64 | 185027.13 | 211360.74 | 0.00 |  |  |
| 74 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 75 | 304162.80 | 201498.03 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 76 | 551433.00 | 460407.50 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| **Totals** | **85480322.12** | **65128328.78** |  |  |  | **22655880.80** | **1724769.48** | **158929.39** | **759123.29** | **670186.10** | **0.00** |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 20 of 31 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  |  | 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; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayment Penalties** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan Number** | **Amount** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayment / Liquidation Code** | **Prepayment Premium Amount** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **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 21 of 31 |

---

------

---

| | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  |  | &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 |  |  |  |  |  |  |  |
|  |  |  |  |  |  | **Delinquencies¹** | **Delinquencies¹** | **Delinquencies¹** |  |  |  |  |  | **Prepayments** | **Prepayments** |  | **Rate and Maturities** | **Rate and Maturities** | **Rate and Maturities** |
|  |  | **30-59 Days** |  | **60-89 Days** |  | **90 Days or More** |  | **Foreclosure** |  | **REO** |  | **Modifications** |  | **Curtailments** |  | **Payoff** | **Next Weighted Avg.** | **Next Weighted Avg.** |  |
| **Distribution** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **#** | **Balance** | **#** | **Balance** | **#** | **Balance** | **#** | **Balance** | **#** | **Balance** | **#** | **Balance** | **#** | **Amount** | **#** | **Amount** | **Coupon** | **Remit** | **WAM¹** |
| **Date** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 02/17/23 | 0 | 0.00 | 1 | 32722999.13 | 2 | 16801038.96 | 0 | 0.00 | 1 | 2301038.96 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.565519% | 4.533161% | 19 |
| 01/18/23 | 1 | 32771015.24 | 0 | 0.00 | 2 | 16805647.63 | 0 | 0.00 | 1 | 2305647.63 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.565622% | 4.533264% | 20 |
| 12/16/22 | 0 | 0.00 | 0 | 0.00 | 3 | 49629077.88 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.565725% | 4.533366% | 21 |
| 11/18/22 | 0 | 0.00 | 1 | 32870683.41 | 2 | 16815119.60 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.565830% | 4.533471% | 23 |
| 10/17/22 | 0 | 0.00 | 1 | 14500000.00 | 2 | 35237782.99 | 0 | 0.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 6033897.80 | 4.565931% | 4.533572% | 24 |
| 09/16/22 | 1 | 14500000.00 | 0 | 0.00 | 3 | 52212600.88 | 0 | 0.00 | 1 | 16918512.13 | 0 | 0.00 | 0 | 0.00 | 1 | 6985104.07 | 4.565499% | 4.528909% | 24 |
| 08/17/22 | 0 | 0.00 | 1 | 33016612.87 | 2 | 19283076.46 | 0 | 0.00 | 1 | 16954052.23 | 0 | 0.00 | 0 | 0.00 | 1 | 6291801.48 | 4.566439% | 4.533651% | 25 |
| 07/15/22 | 0 | 0.00 | 0 | 0.00 | 4 | 61256308.87 | 0 | 0.00 | 1 | 16989454.02 | 0 | 0.00 | 0 | 0.00 | 1 | 4470252.34 | 4.568539% | 4.533574% | 26 |
| 06/17/22 | 0 | 0.00 | 0 | 0.00 | 5 | 65846306.22 | 0 | 0.00 | 1 | 17026855.55 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.569119% | 4.533067% | 27 |
| 05/17/22 | 0 | 0.00 | 0 | 0.00 | 5 | 65957131.03 | 0 | 0.00 | 1 | 17061974.02 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.569212% | 4.533151% | 28 |
| 04/18/22 | 0 | 0.00 | 0 | 0.00 | 5 | 66075989.22 | 0 | 0.00 | 1 | 17099102.39 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.569309% | 4.533238% | 30 |
| 03/17/22 | 0 | 0.00 | 1 | 4506643.44 | 4 | 61679257.85 | 0 | 0.00 | 1 | 17133939.70 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.569401% | 4.533321% | 31 |
| (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 22 of 31 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 22 of 31 |

---

------

---

| | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | &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** | **Servicer** | **Actual Principal** | **Transfer** | **Strategy** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Bankruptcy** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Bankruptcy** | &nbsp;&nbsp; **Foreclosure** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan ID** | &nbsp;&nbsp; **Date** | **Delinquent** | **Status¹** | **Status¹** | **Advances** | **Advances** | **Advances** | **Balance** | **Date** | **Code²** |  | **Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **REO Date** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7 | 302360007 | 11/01/22 | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 2 |  | 90207.37 | 186285.87 | 3999.62 | 32932477.02 | 12/20/17 | 2 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 21 | 302360021 | 07/01/22 | &nbsp;&nbsp;&nbsp;&nbsp; 6 | &nbsp;&nbsp;&nbsp;&nbsp; 6 |  | 54695.39 | 387810.29 | 621900.00 | 14500000.00 | 08/29/22 | 2 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 73 | 695100325 | 12/06/21 | &nbsp;&nbsp;&nbsp;&nbsp; 13 | &nbsp;&nbsp;&nbsp;&nbsp; 6 |  | 14026.64 | 185027.13 | 266781.40 | 2366000.83 | 07/08/20 | 7 |  |  |  | &nbsp;&nbsp;&nbsp; 12/01/22 |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  |  |  |  | **158929.39** | **759123.29** | **892681.02** | **49798477.85** |  |  |  |  |  |  |
| &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 23 of 31 |

---

------

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | 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;&nbsp;&nbsp;&nbsp;&nbsp; **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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;&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 |  | &nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 - 6 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  | &nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 7 - 12 Months |  | &nbsp;&nbsp;&nbsp; 16468323 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 16468323 |  | &nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 13 - 24 Months |  | &nbsp;&nbsp; 843486102 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 793962063 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 47222999 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 47222999 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2301039 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 25 - 36 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  | &nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 37 - 48 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  | &nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 49 - 60 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  | &nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; > 60 Months |  | &nbsp;&nbsp;&nbsp; 32267282 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 32267282 |  | &nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| **Historical Delinquency Information** | **Historical Delinquency Information** | **Historical Delinquency Information** |  |  |  |  |  |
|  | **Total** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**30-59 Days** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **60-89 Days** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **90+ Days** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **REO/Foreclosure** |  |
| &nbsp;&nbsp;&nbsp; Feb-23 | 892221706 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 842697668 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp; 32722999 | &nbsp;&nbsp; 14500000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2301039 |  |
| &nbsp;&nbsp;&nbsp; Jan-23 | 893714644 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 844137982 | &nbsp;&nbsp;&nbsp;&nbsp; 32771015 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 14500000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2305648 |  |
| &nbsp;&nbsp;&nbsp; Dec-22 | 895201658 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 845572580 | &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; 49629078 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Nov-22 | 896770925 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 847085122 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp; 32870683 | &nbsp;&nbsp; 16815120 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Oct-22 | 898245810 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 848508027 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp; 14500000 | &nbsp;&nbsp; 35237783 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Sep-22 | 916721898 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 850009297 | &nbsp;&nbsp;&nbsp;&nbsp; 14500000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 35294089 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 16918512 |  |
| &nbsp;&nbsp;&nbsp; Aug-22 | 925215241 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 872915551 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp; 33016613 | &nbsp;&nbsp;&nbsp; 2329024 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 16954052 |  |
| &nbsp;&nbsp;&nbsp; Jul-22 | 935587371 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 874331062 | &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; 44266855 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 16989454 |  |
| &nbsp;&nbsp;&nbsp; Jun-22 | 941672731 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 875826425 | &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; 48819451 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 17026856 |  |
| &nbsp;&nbsp;&nbsp; May-22 | 943187517 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 877230386 | &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; 48895157 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 17061974 |  |
| &nbsp;&nbsp;&nbsp; Apr-22 | 944790604 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 878714615 | &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; 48976887 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 17099102 |  |
| &nbsp;&nbsp;&nbsp; Mar-22 | 946293017 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 880107116 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp; 4506643 | &nbsp;&nbsp; 44545318 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 17133940 |  |
| (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 24 of 31 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &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** |
| **Pros ID** | **Loan ID** | **Balance** | **Actual Balance** | **Appraisal Value** | **Appraisal Date** | **Income** | **DSCR** | **DSCR Date** | **Maturity Date** | **Amort Term** |
| 7 | 302360007 | 32722999.13 | 32932477.02 | 13400000.00 | 10/24/22 | 503616.00 | 0.23500 | 06/30/22 | 08/01/24 | 257 |
| 21 | 302360021 | 14500000.00 | 14500000.00 | 13800000.00 | 10/05/22 | (431189.10) | (1.29170) | 06/30/22 | 08/01/24 | I/O |
| 73 | 695100325 | 2301038.96 | 2366000.83 | 2940000.00 | 04/28/22 | 183611.00 | 1.07040 | 12/31/19 | 08/06/24 | 257 |
| **Totals** |  | **49524038.09** | **49798477.85** | **30140000.00** |  | **256037.90** |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | Page 25 of 31 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 |  |
|  |  |  |  | **Servicing** |  |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Property** |  | **Transfer** | &nbsp;&nbsp; **Resolution** |  |  |  |
| &nbsp;&nbsp; **Pros ID** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan ID** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Type¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State** | &nbsp;&nbsp;&nbsp; **Date** | **Strategy Code²** |  | **Special Servicing Comments** |  |
| &nbsp;&nbsp;&nbsp; 7 | &nbsp;&nbsp;&nbsp; 302360007 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; OF | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; TX | 12/20/17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2 |  |  |  |
|  | The Loan was transferred to LNR on 12/21/2017 for imminent default due to tenancy issues after several of the Property's tenants, Williams Morgan, P.C. (20,141 SF), Docs On Demand, Inc. (10,260 SF), Focus Exploration, LLC (7,944 SF), and | The Loan was transferred to LNR on 12/21/2017 for imminent default due to tenancy issues after several of the Property's tenants, Williams Morgan, P.C. (20,141 SF), Docs On Demand, Inc. (10,260 SF), Focus Exploration, LLC (7,944 SF), and | The Loan was transferred to LNR on 12/21/2017 for imminent default due to tenancy issues after several of the Property's tenants, Williams Morgan, P.C. (20,141 SF), Docs On Demand, Inc. (10,260 SF), Focus Exploration, LLC (7,944 SF), and | The Loan was transferred to LNR on 12/21/2017 for imminent default due to tenancy issues after several of the Property's tenants, Williams Morgan, P.C. (20,141 SF), Docs On Demand, Inc. (10,260 SF), Focus Exploration, LLC (7,944 SF), and | The Loan was transferred to LNR on 12/21/2017 for imminent default due to tenancy issues after several of the Property's tenants, Williams Morgan, P.C. (20,141 SF), Docs On Demand, Inc. (10,260 SF), Focus Exploration, LLC (7,944 SF), and | The Loan was transferred to LNR on 12/21/2017 for imminent default due to tenancy issues after several of the Property's tenants, Williams Morgan, P.C. (20,141 SF), Docs On Demand, Inc. (10,260 SF), Focus Exploration, LLC (7,944 SF), and | The Loan was transferred to LNR on 12/21/2017 for imminent default due to tenancy issues after several of the Property's tenants, Williams Morgan, P.C. (20,141 SF), Docs On Demand, Inc. (10,260 SF), Focus Exploration, LLC (7,944 SF), and | The Loan was transferred to LNR on 12/21/2017 for imminent default due to tenancy issues after several of the Property's tenants, Williams Morgan, P.C. (20,141 SF), Docs On Demand, Inc. (10,260 SF), Focus Exploration, LLC (7,944 SF), and |
|  | Mattress Discounters (3,991sf), vacated the Property. The Property is a 218,689 SF, 11 story office bldg on a 3.33 acre site located in Houston, Texas. As of 12/2021, NOI/DSCR/Occ was $632K/0.30x/49%. The Loan is in default as of the | Mattress Discounters (3,991sf), vacated the Property. The Property is a 218,689 SF, 11 story office bldg on a 3.33 acre site located in Houston, Texas. As of 12/2021, NOI/DSCR/Occ was $632K/0.30x/49%. The Loan is in default as of the | Mattress Discounters (3,991sf), vacated the Property. The Property is a 218,689 SF, 11 story office bldg on a 3.33 acre site located in Houston, Texas. As of 12/2021, NOI/DSCR/Occ was $632K/0.30x/49%. The Loan is in default as of the | Mattress Discounters (3,991sf), vacated the Property. The Property is a 218,689 SF, 11 story office bldg on a 3.33 acre site located in Houston, Texas. As of 12/2021, NOI/DSCR/Occ was $632K/0.30x/49%. The Loan is in default as of the | Mattress Discounters (3,991sf), vacated the Property. The Property is a 218,689 SF, 11 story office bldg on a 3.33 acre site located in Houston, Texas. As of 12/2021, NOI/DSCR/Occ was $632K/0.30x/49%. The Loan is in default as of the | Mattress Discounters (3,991sf), vacated the Property. The Property is a 218,689 SF, 11 story office bldg on a 3.33 acre site located in Houston, Texas. As of 12/2021, NOI/DSCR/Occ was $632K/0.30x/49%. The Loan is in default as of the | Mattress Discounters (3,991sf), vacated the Property. The Property is a 218,689 SF, 11 story office bldg on a 3.33 acre site located in Houston, Texas. As of 12/2021, NOI/DSCR/Occ was $632K/0.30x/49%. The Loan is in default as of the | Mattress Discounters (3,991sf), vacated the Property. The Property is a 218,689 SF, 11 story office bldg on a 3.33 acre site located in Houston, Texas. As of 12/2021, NOI/DSCR/Occ was $632K/0.30x/49%. The Loan is in default as of the |
|  | 11/6/2021 payment. Lender has initiated the foreclosure process. Counsel sent NOD and Guarantor Demand letters 11/22/2021. Workout discussions between the Lender and Borrower to resolve the Borrower's default and recourse liability | 11/6/2021 payment. Lender has initiated the foreclosure process. Counsel sent NOD and Guarantor Demand letters 11/22/2021. Workout discussions between the Lender and Borrower to resolve the Borrower's default and recourse liability | 11/6/2021 payment. Lender has initiated the foreclosure process. Counsel sent NOD and Guarantor Demand letters 11/22/2021. Workout discussions between the Lender and Borrower to resolve the Borrower's default and recourse liability | 11/6/2021 payment. Lender has initiated the foreclosure process. Counsel sent NOD and Guarantor Demand letters 11/22/2021. Workout discussions between the Lender and Borrower to resolve the Borrower's default and recourse liability | 11/6/2021 payment. Lender has initiated the foreclosure process. Counsel sent NOD and Guarantor Demand letters 11/22/2021. Workout discussions between the Lender and Borrower to resolve the Borrower's default and recourse liability | 11/6/2021 payment. Lender has initiated the foreclosure process. Counsel sent NOD and Guarantor Demand letters 11/22/2021. Workout discussions between the Lender and Borrower to resolve the Borrower's default and recourse liability | 11/6/2021 payment. Lender has initiated the foreclosure process. Counsel sent NOD and Guarantor Demand letters 11/22/2021. Workout discussions between the Lender and Borrower to resolve the Borrower's default and recourse liability | 11/6/2021 payment. Lender has initiated the foreclosure process. Counsel sent NOD and Guarantor Demand letters 11/22/2021. Workout discussions between the Lender and Borrower to resolve the Borrower's default and recourse liability |
|  | are ongoing. |  |  |  |  |  |  |  |
| &nbsp;&nbsp; 21 | &nbsp;&nbsp;&nbsp; 302360021 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; OF | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MA | 08/29/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2 |  |  |  |
|  | The Loan was transferred to Special Servicer on 8/29/2022 for Imminent Default. The collateral consists of a 146K SF Class-B office building located in Quincy, approximately six miles south of Boston, MA. The Property was constructed in | The Loan was transferred to Special Servicer on 8/29/2022 for Imminent Default. The collateral consists of a 146K SF Class-B office building located in Quincy, approximately six miles south of Boston, MA. The Property was constructed in | The Loan was transferred to Special Servicer on 8/29/2022 for Imminent Default. The collateral consists of a 146K SF Class-B office building located in Quincy, approximately six miles south of Boston, MA. The Property was constructed in | The Loan was transferred to Special Servicer on 8/29/2022 for Imminent Default. The collateral consists of a 146K SF Class-B office building located in Quincy, approximately six miles south of Boston, MA. The Property was constructed in | The Loan was transferred to Special Servicer on 8/29/2022 for Imminent Default. The collateral consists of a 146K SF Class-B office building located in Quincy, approximately six miles south of Boston, MA. The Property was constructed in | The Loan was transferred to Special Servicer on 8/29/2022 for Imminent Default. The collateral consists of a 146K SF Class-B office building located in Quincy, approximately six miles south of Boston, MA. The Property was constructed in | The Loan was transferred to Special Servicer on 8/29/2022 for Imminent Default. The collateral consists of a 146K SF Class-B office building located in Quincy, approximately six miles south of Boston, MA. The Property was constructed in | The Loan was transferred to Special Servicer on 8/29/2022 for Imminent Default. The collateral consists of a 146K SF Class-B office building located in Quincy, approximately six miles south of Boston, MA. The Property was constructed in |
|  | 1985, renovated in 2006/2010, and consists of a single building on a 2.20-acre site along with an adjacent three-story parking facility that contains approximately 360 parking spaces. The Property is currently 7% occupied since their single | 1985, renovated in 2006/2010, and consists of a single building on a 2.20-acre site along with an adjacent three-story parking facility that contains approximately 360 parking spaces. The Property is currently 7% occupied since their single | 1985, renovated in 2006/2010, and consists of a single building on a 2.20-acre site along with an adjacent three-story parking facility that contains approximately 360 parking spaces. The Property is currently 7% occupied since their single | 1985, renovated in 2006/2010, and consists of a single building on a 2.20-acre site along with an adjacent three-story parking facility that contains approximately 360 parking spaces. The Property is currently 7% occupied since their single | 1985, renovated in 2006/2010, and consists of a single building on a 2.20-acre site along with an adjacent three-story parking facility that contains approximately 360 parking spaces. The Property is currently 7% occupied since their single | 1985, renovated in 2006/2010, and consists of a single building on a 2.20-acre site along with an adjacent three-story parking facility that contains approximately 360 parking spaces. The Property is currently 7% occupied since their single | 1985, renovated in 2006/2010, and consists of a single building on a 2.20-acre site along with an adjacent three-story parking facility that contains approximately 360 parking spaces. The Property is currently 7% occupied since their single | 1985, renovated in 2006/2010, and consists of a single building on a 2.20-acre site along with an adjacent three-story parking facility that contains approximately 360 parking spaces. The Property is currently 7% occupied since their single |
|  | tenant at the time (State Street Bank) vacated on 3/21. The Borrower notified the Lender they would like to transition the Property over to the Lender. Legal counsel was retained, foreclosure was filed and the foreclosure sale is expected to | tenant at the time (State Street Bank) vacated on 3/21. The Borrower notified the Lender they would like to transition the Property over to the Lender. Legal counsel was retained, foreclosure was filed and the foreclosure sale is expected to | tenant at the time (State Street Bank) vacated on 3/21. The Borrower notified the Lender they would like to transition the Property over to the Lender. Legal counsel was retained, foreclosure was filed and the foreclosure sale is expected to | tenant at the time (State Street Bank) vacated on 3/21. The Borrower notified the Lender they would like to transition the Property over to the Lender. Legal counsel was retained, foreclosure was filed and the foreclosure sale is expected to | tenant at the time (State Street Bank) vacated on 3/21. The Borrower notified the Lender they would like to transition the Property over to the Lender. Legal counsel was retained, foreclosure was filed and the foreclosure sale is expected to | tenant at the time (State Street Bank) vacated on 3/21. The Borrower notified the Lender they would like to transition the Property over to the Lender. Legal counsel was retained, foreclosure was filed and the foreclosure sale is expected to | tenant at the time (State Street Bank) vacated on 3/21. The Borrower notified the Lender they would like to transition the Property over to the Lender. Legal counsel was retained, foreclosure was filed and the foreclosure sale is expected to | tenant at the time (State Street Bank) vacated on 3/21. The Borrower notified the Lender they would like to transition the Property over to the Lender. Legal counsel was retained, foreclosure was filed and the foreclosure sale is expected to |
|  | occur in February of 2023. Annualized 6/30/22 NOI/Occ.: -$683K/7.6%. | occur in February of 2023. Annualized 6/30/22 NOI/Occ.: -$683K/7.6%. | occur in February of 2023. Annualized 6/30/22 NOI/Occ.: -$683K/7.6%. | occur in February of 2023. Annualized 6/30/22 NOI/Occ.: -$683K/7.6%. | occur in February of 2023. Annualized 6/30/22 NOI/Occ.: -$683K/7.6%. |  |  |  |
| &nbsp;&nbsp; 73 | &nbsp;&nbsp;&nbsp; 695100325 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; RT | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN | 07/08/20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7 |  |  |  |
|  | REO Title Date: 12/1/22. Collateral consists of a Retail / Commercial (Neighborhood Center) property totaling 72,850 SF of NRA located on a 10.85-acre site at 1624 East State Road 44 in Shelbyville, Indiana. The improvements were completed | REO Title Date: 12/1/22. Collateral consists of a Retail / Commercial (Neighborhood Center) property totaling 72,850 SF of NRA located on a 10.85-acre site at 1624 East State Road 44 in Shelbyville, Indiana. The improvements were completed | REO Title Date: 12/1/22. Collateral consists of a Retail / Commercial (Neighborhood Center) property totaling 72,850 SF of NRA located on a 10.85-acre site at 1624 East State Road 44 in Shelbyville, Indiana. The improvements were completed | REO Title Date: 12/1/22. Collateral consists of a Retail / Commercial (Neighborhood Center) property totaling 72,850 SF of NRA located on a 10.85-acre site at 1624 East State Road 44 in Shelbyville, Indiana. The improvements were completed | REO Title Date: 12/1/22. Collateral consists of a Retail / Commercial (Neighborhood Center) property totaling 72,850 SF of NRA located on a 10.85-acre site at 1624 East State Road 44 in Shelbyville, Indiana. The improvements were completed | REO Title Date: 12/1/22. Collateral consists of a Retail / Commercial (Neighborhood Center) property totaling 72,850 SF of NRA located on a 10.85-acre site at 1624 East State Road 44 in Shelbyville, Indiana. The improvements were completed | REO Title Date: 12/1/22. Collateral consists of a Retail / Commercial (Neighborhood Center) property totaling 72,850 SF of NRA located on a 10.85-acre site at 1624 East State Road 44 in Shelbyville, Indiana. The improvements were completed | REO Title Date: 12/1/22. Collateral consists of a Retail / Commercial (Neighborhood Center) property totaling 72,850 SF of NRA located on a 10.85-acre site at 1624 East State Road 44 in Shelbyville, Indiana. The improvements were completed |
|  | in 1977 and ar e in average condition. Deferred Maintenance: Pending roof survey. Suite 1624 (10K sf) is undergoing mold remediation. Leasing Summary: Colliers has been hired as the leasing agent. Property is currently approximately 61% | in 1977 and ar e in average condition. Deferred Maintenance: Pending roof survey. Suite 1624 (10K sf) is undergoing mold remediation. Leasing Summary: Colliers has been hired as the leasing agent. Property is currently approximately 61% | in 1977 and ar e in average condition. Deferred Maintenance: Pending roof survey. Suite 1624 (10K sf) is undergoing mold remediation. Leasing Summary: Colliers has been hired as the leasing agent. Property is currently approximately 61% | in 1977 and ar e in average condition. Deferred Maintenance: Pending roof survey. Suite 1624 (10K sf) is undergoing mold remediation. Leasing Summary: Colliers has been hired as the leasing agent. Property is currently approximately 61% | in 1977 and ar e in average condition. Deferred Maintenance: Pending roof survey. Suite 1624 (10K sf) is undergoing mold remediation. Leasing Summary: Colliers has been hired as the leasing agent. Property is currently approximately 61% | in 1977 and ar e in average condition. Deferred Maintenance: Pending roof survey. Suite 1624 (10K sf) is undergoing mold remediation. Leasing Summary: Colliers has been hired as the leasing agent. Property is currently approximately 61% | in 1977 and ar e in average condition. Deferred Maintenance: Pending roof survey. Suite 1624 (10K sf) is undergoing mold remediation. Leasing Summary: Colliers has been hired as the leasing agent. Property is currently approximately 61% | in 1977 and ar e in average condition. Deferred Maintenance: Pending roof survey. Suite 1624 (10K sf) is undergoing mold remediation. Leasing Summary: Colliers has been hired as the leasing agent. Property is currently approximately 61% |
|  | occupied. MarketingSummary: Th e property is not currently listed for sale. | occupied. MarketingSummary: Th e property is not currently listed for sale. | occupied. MarketingSummary: Th e property is not currently listed for sale. | occupied. MarketingSummary: Th e property is not currently listed for sale. | occupied. MarketingSummary: Th e property is not currently listed for sale. |  |  |  |
| &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 |  | &nbsp;&nbsp;&nbsp;&nbsp; MU - Mixed Use |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; WH - Warehouse | &nbsp;&nbsp; 1 - Modification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6 - DPO | 10 - Deed in Lieu of Foreclosures |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MF - Multi-Family | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MF - Multi-Family |  | &nbsp;&nbsp;&nbsp;&nbsp; SS - Self Storage |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO - Lodging | &nbsp;&nbsp; 2 - Foreclosure | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7 - REO | 11- Full Payoff |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; RT - Retail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; RT - Retail |  | &nbsp;&nbsp;&nbsp;&nbsp; SF - Single Family Rental | &nbsp;&nbsp;&nbsp;&nbsp; SF - Single Family Rental | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 - Other | &nbsp;&nbsp; 3 - Bankruptcy | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8 - Resolved | 12 - Reps and Warranties |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN - Industrial | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN - Industrial |  | &nbsp;&nbsp;&nbsp;&nbsp; OF - Office |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MH - Mobile Home Park | &nbsp;&nbsp; 4 - Extension | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 - Pending Return to Master Servicer | 13 - TBD |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SE - Securities | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SE - Securities |  | &nbsp;&nbsp;&nbsp;&nbsp; CH - Cooperative Housing | &nbsp;&nbsp;&nbsp;&nbsp; CH - Cooperative Housing | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; ZZ - Missing Information/Undefined | &nbsp;&nbsp; 5 - Note Sale | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 - Other |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 26 of 31 |

---

------

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Modified Loan Detail | Modified Loan Detail | Modified Loan Detail |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Post-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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Post-Modification** |  |  | **Modification** | **Modification** |
|  |  |  |  |  |  | **Modification** | **Modification Booking** | &nbsp;&nbsp; **Closing** | &nbsp;&nbsp; **Effective** |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &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; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Rate** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan Number** |  |  |  |  | &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;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp; 883100266 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 128482470.20 | &nbsp;&nbsp;&nbsp; 4.43400% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 74,227,310.59 4.43400% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 74,227,310.59 4.43400% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 12/11/20 | &nbsp;&nbsp; 04/06/20 | &nbsp;&nbsp; 01/11/21 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5 | &nbsp;&nbsp; 883100268 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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; 4.70500% | 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; 4.70500% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 08/12/20 | &nbsp;&nbsp; 05/06/20 | &nbsp;&nbsp; 01/11/21 |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **128482470.20** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **74227310.59** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **74227310.59** |  |  |  |  |
| **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 |  |  |  |  |  |  |
| Note: Note: Please refer to Servicer Reports for modification comments. | Note: Note: Please refer to Servicer Reports for modification comments. | Note: 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 27 of 31 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** |  | &nbsp;&nbsp;&nbsp; **Gross Sales** |  |  |  |  | &nbsp;&nbsp;&nbsp; **Current** |  | &nbsp;&nbsp;&nbsp; **Loss to Loan** | &nbsp;&nbsp;&nbsp; **Percent of** |
|  |  | &nbsp;&nbsp;&nbsp; **Beginning** | &nbsp;&nbsp;&nbsp; **Most Recent** | &nbsp;&nbsp;&nbsp; **Proceeds or** | &nbsp;&nbsp;&nbsp; **Fees,** | &nbsp;&nbsp;&nbsp; **Net Proceeds** | &nbsp;&nbsp;&nbsp; **Net Proceeds** |  | &nbsp;&nbsp;&nbsp; **Period** | &nbsp;&nbsp;&nbsp; **Cumulative** | &nbsp;&nbsp;&nbsp; **with** | &nbsp;&nbsp;&nbsp; **Original** |
|  | &nbsp;&nbsp;&nbsp; **Loan** | &nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp;&nbsp; **Appraised** | &nbsp;&nbsp;&nbsp; **Other** | &nbsp;&nbsp;&nbsp; **Advances,** | &nbsp;&nbsp;&nbsp; **Received on** | &nbsp;&nbsp;&nbsp; **Available for** | &nbsp;&nbsp;&nbsp; **Realized Loss** | &nbsp;&nbsp;&nbsp; **Adjustment to** | &nbsp;&nbsp;&nbsp; **Adjustment to** | &nbsp;&nbsp;&nbsp; **Cumulative** | &nbsp;&nbsp;&nbsp; **Loan** |
| **Pros ID¹** | **Number Dist.Date** | &nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp; **Value or BPO** | &nbsp;&nbsp;&nbsp; **Proceeds** | &nbsp;&nbsp;&nbsp; **and Expenses** | &nbsp;&nbsp;&nbsp; **Liquidation** | &nbsp;&nbsp;&nbsp; **Distribution** | &nbsp;&nbsp;&nbsp; **to Loan** | &nbsp;&nbsp;&nbsp; **Loan** | &nbsp;&nbsp;&nbsp; **Loan** | &nbsp;&nbsp;&nbsp; **Adjustment** | &nbsp;&nbsp;&nbsp; **Balance** |
| &nbsp;&nbsp;&nbsp;&nbsp; 15 | 302211016 10/17/22 | &nbsp;&nbsp;&nbsp; 16918512.13 | &nbsp;&nbsp;&nbsp; 7500000.00 | &nbsp;&nbsp;&nbsp; 7881326.18 | &nbsp;&nbsp;&nbsp; 1809617.22 | &nbsp;&nbsp;&nbsp; 7881326.18 | &nbsp;&nbsp;&nbsp; 6071708.96 | &nbsp;&nbsp;&nbsp; 10846803.17 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 10846803.17 | &nbsp;&nbsp;&nbsp; 54.23% |
| &nbsp;&nbsp;&nbsp;&nbsp; 31 | 695100324 08/17/22 | &nbsp;&nbsp;&nbsp; 8869874.87 | &nbsp;&nbsp;&nbsp; 8200000.00 | &nbsp;&nbsp;&nbsp; 8072353.28 | &nbsp;&nbsp;&nbsp; 1764450.60 | &nbsp;&nbsp;&nbsp; 8072353.28 | &nbsp;&nbsp;&nbsp; 6307902.68 | &nbsp;&nbsp;&nbsp; 2561972.19 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 513988.06 | &nbsp;&nbsp;&nbsp; 2047984.13 | &nbsp;&nbsp;&nbsp; 20.37% |
| &nbsp;&nbsp;&nbsp;&nbsp; 56 | 695100326 07/15/22 | &nbsp;&nbsp;&nbsp; 4479694.34 | &nbsp;&nbsp;&nbsp; 3800000.00 | &nbsp;&nbsp;&nbsp; 4887966.80 | &nbsp;&nbsp;&nbsp; 310893.49 | &nbsp;&nbsp;&nbsp; 4887966.80 | &nbsp;&nbsp;&nbsp; 4577073.31 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; (10968.16) | &nbsp;&nbsp;&nbsp; 10968.16 | &nbsp;&nbsp;&nbsp; 0.21% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current Period Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current Period Totals** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &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;&nbsp; **Cumulative Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Cumulative Totals** | &nbsp;&nbsp;&nbsp; **30268081.34** | &nbsp;&nbsp;&nbsp; **19500000.00** | &nbsp;&nbsp;&nbsp; **20841646.26** | &nbsp;&nbsp;&nbsp; **3884961.31** | &nbsp;&nbsp;&nbsp; **20841646.26** | &nbsp;&nbsp;&nbsp; **16956684.95** | &nbsp;&nbsp;&nbsp; **13408775.36** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp; **503019.90** | &nbsp;&nbsp;&nbsp; **12905755.46** |  |
| &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.). | &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. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 28 of 31 |

---

------

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | 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 |  |  |  |
|  |  |  | **Certificate** | **Reimb of Prior** |  |  |  |  |  |  |  |
|  |  |  | **Interest Paid** | **Realized Losses** |  | **Loss Covered by** |  |  |  |  | **Total Loss** |
|  |  |  | **from Collateral** | **from Collateral** | **Aggregate** | **Credit** | **Loss Applied to** | **Loss Applied to** | **Non-Cash** | **Realized Losses** | **Applied to** |
|  | &nbsp;&nbsp;&nbsp; **Loan** | **Distribution** | **Principal** | **Interest** | **Realized Loss to** | **Support/Deal** | **Certificate** | **Certificate** | **Principal** | **from** | **Certificate** |
| &nbsp;&nbsp; **Pros ID** | **Number** | **Date** | **Collections** | **Collections** | **Loan** | **Structure** | **Interest Payment** | **Balance** | **Adjustment** | **NRA/WODRA** | **Balance** |
| &nbsp;&nbsp;&nbsp;&nbsp; 15 | 302211016 | 10/17/22 | 0.00 | 0.00 | 10846803.17 | 0.00 | 0.00 | 10846803.17 | 0.00 | 0.00 | 10846803.17 |
| &nbsp;&nbsp;&nbsp;&nbsp; 31 | 695100324 | 01/18/23 | 0.00 | 0.00 | 2047984.13 | 0.00 | 0.00 | (515291.36) | 0.00 | 0.00 | 2047984.13 |
|  |  | 11/18/22 | 0.00 | 0.00 | 2563275.49 | 0.00 | 0.00 | 481.00 | 0.00 | 0.00 |  |
|  |  | 10/17/22 | 0.00 | 0.00 | 2562794.49 | 0.00 | 0.00 | 822.30 | 0.00 | 0.00 |  |
|  |  | 08/17/22 | 0.00 | 0.00 | 2561972.19 | 0.00 | 0.00 | 2561972.19 | 0.00 | 0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 56 | 695100326 | 10/17/22 | 0.00 | 0.00 | 10968.16 | 0.00 | 0.00 | 341.76 | 0.00 | 0.00 | 11309.92 |
|  |  | 07/25/22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10968.16 | 0.00 | 0.00 |  |
| **Current Period Totals** | **Current Period Totals** |  | **0.00** | **0.00** | **0.00** | **0.00** | **0.00** | **0.00** | **0.00** | **0.00** | **0.00** |
| &nbsp;&nbsp;&nbsp; **Cumulative Totals** | &nbsp;&nbsp;&nbsp; **Cumulative Totals** |  | **0.00** | **0.00** | **12905755.46** | **0.00** | **0.00** | **12906097.22** | **0.00** | **0.00** | **12906097.22** |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp; Page 29 of 31 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level |  |  |  |  |
|  |  |  | **Special Servicing Fees** | **Special Servicing Fees** |  |  |  |  |  |  |  | **Modified** |
|  |  | **Deferred** |  |  |  |  |  | **Non-** |  | **Reimbursement of** | **Other** | **Interest** |
|  | **Interest** | **Interest** |  |  |  |  |  | **Recoverable** | **Interest on** | **Advances from** | **Shortfalls /** | **Reduction /** |
| **Pros ID** | **Adjustments** | **Collected** | **Monthly** | **Liquidation** | **Work Out** | **ASER** | **PPIS / (PPIE)** | **Interest** | **Advances** | **Interest** | **(Refunds)** | **(Excess)** |
| 7 | 0.00 | 0.00 | 7054.87 | 0.00 | 0.00 | 87519.61 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 21 | 0.00 | 0.00 | 3500.00 | 0.00 | 0.00 | 2047.75 | 0.00 | 0.00 | 0.00 | 0.00 | 165.00 | 0.00 |
| 73 | 0.00 | 0.00 | 3500.00 | 0.00 | 0.00 | 169.61 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| **Total** | **0.00** | **0.00** | **14054.87** | **0.00** | **0.00** | **89736.97** | **0.00** | **0.00** | **0.00** | **0.00** | **165.00** | **0.00** |
| Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. | 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** | **103956.84** | **103956.84** |
|© 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 30 of 31 |

---

------

---

| | | |
|:---|:---|:---|
|  | Supplemental Notes |  |
|© 2021 Computershare. All rights reserved. Confidential. |  | Page 31 of 31 |

---