# EDGAR Filing Document

**Accession Number:** 0001632814
**File Stem:** 0001888524-23-001602
**Filing Date:** 2023-2
**Character Count:** 291426
**Document Hash:** 7bd6084a13d8f2b7ef040c9d03ee4d41
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001888524-23-001602.hdr.sgml**: 20230222

**ACCESSION NUMBER**: 0001888524-23-001602

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20230210

**FILED AS OF DATE**: 20230222

**DATE AS OF CHANGE**: 20230222

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** COMM 2015-DC1 Mortgage Trust
- **CENTRAL INDEX KEY:** 0001632814
- **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:** 333-193376-16
- **FILM NUMBER:** 23653319

**BUSINESS ADDRESS:**
- **STREET 1:** ONE INTERNATIONAL PLACE
- **STREET 2:** ROOM 520
- **CITY:** BOSTON
- **STATE:** MA
- **ZIP:** 02110
- **BUSINESS PHONE:** 6179517690

**MAIL ADDRESS:**
- **STREET 1:** ONE INTERNATIONAL PLACE
- **STREET 2:** ROOM 608
- **CITY:** BOSTON
- **STATE:** MA
- **ZIP:** 02110

# **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 13, 2023 to February 10, 2023

Commission File Number of issuing entity: 333-193376-16

Central Index Key Number of issuing entity: 0001632814

COMM 2015-DC1 Mortgage Trust<br> (Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-193376

Central Index Key Number of depositor: 0001013454

Deutsche Mortgage & Asset Receiving Corporation<br> (Exact name of depositor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable): 0001541886

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

Central Index Key Number of sponsor (if applicable): 0001555524

LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC)<br> (Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001542256

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

Lainie Kaye (212) 250-2500 <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)

38-3955432<br> 38-3955433<br> 38-3955434<br> 38-7135313<br> (I.R.S. Employer Identification No.)

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

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

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

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

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Title of Class** | **Section 12(b)** | **Section 12(g)** | **Section 15(d)** | **Name of Exchange (If Section 12(b))** |
| A-1 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-2 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-3 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-SB |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-4 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-5 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-M |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| B |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| C |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| PEZ |  |  | &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 10, 2023 a distribution was made to holders of the certificates issued by COMM 2015-DC1 Mortgage Trust.

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 COMM 2015-DC1 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

## **Loss Information as reported on February 10, 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; 5.12% | &nbsp;&nbsp; 2 | &nbsp;&nbsp; $10576.68 |

---

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by COMM 2015-DC1 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from January 13, 2023 to February 10, 2023.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 14, 2023. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2023. The CIK number of GACC is 0001541294.

UBS Real Estate Securities Inc. ("UBS"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 8, 2023. The CIK number of UBS is 0001541886.

LoanCore Capital Markets LLC (formerly known as Jefferies LoanCore LLC) ("LCM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 10, 2023. The CIK number of LCM is 0001555524.

Natixis Real Estate Capital LLC ("NREC"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2023. The CIK number of NREC is 0001542256.

Part II - OTHER INFORMATION

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 COMM 2015-DC1 Mortgage Trust, relating to the February 10, 2023 distribution.</u>](ccc15dc1_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.

Deutsche Mortgage & Asset Receiving Corporation<br> (Depositor)

/s/ Matt Smith<br> Matt Smith, Director

Date: February 22, 2023

/s/ R. Chris Jones<br> R. Chris Jones, Director

Date: February 22, 2023

## Exhibit 99.1

---

| | | |
|:---|:---|:---|
| Distribution Date: | 02/10/23 | COMM 2015-DC1 Mortgage Trust |
| Determination Date: | 02/06/23 |  |
| Next Distribution Date: | 03/10/23 |  |
| Record Date: | 01/31/23 | COMM 2015-DC1 Mortgage Trust |
|  |  | Series 2015-DC1 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | Deutsche Mortgage & Asset Receiving Corporation |  |  |
| Certificate Factor Detail | &nbsp;&nbsp;&nbsp; 4 |  | Helaine M. Kaplan | (212) 250-5270 |  |
| Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp; 5 |  | 60 Wall Street \| New York, NY 10005 \| United States |  |  |
|  |  | Master Servicer | KeyBank National Association |  |  |
| Exchangeable Certificate Detail | &nbsp;&nbsp;&nbsp; 6 |  |  |  |  |
|  |  |  | Andy Lindenman | (913) 317-4372 |  |
| Additional Information | &nbsp;&nbsp;&nbsp; 7 |  |  |  |  |
|  |  |  | 11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States | 11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States |  |
| Bond / Collateral Reconciliation - Cash Flows | &nbsp;&nbsp;&nbsp; 8 | Special Servicer | Rialto Capital Advisors, LLC |  |  |
| Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp; 9 |  | General | (305) 229-6465 |  |
| Current Mortgage Loan and Property Stratification | 10-14 |  | 200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States |  |  |
| Mortgage Loan Detail (Part 1) | 15-17 | Operating Advisor | Park Bridge Lender Services LLC |  |  |
| Mortgage Loan Detail (Part 2) | 18-20 |  | David Rodgers | (212) 230-9025 |  |
| Principal Prepayment Detail | &nbsp;&nbsp; 21 |  | 600 Third Avenue, 40th Floor \| New York, NY 10016 \| 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 |  |  |  |  |
|  |  | Controlling Class | RREF II CMBS AIV, L.P. |  |  |
| Specially Serviced Loan Detail - Part 2 | 26-27 | Representative |  |  |  |
| Modified Loan Detail | &nbsp;&nbsp; 28 |  | - |  |  |
| Historical Liquidated Loan Detail | &nbsp;&nbsp; 29 |  |  |  |  |
| Historical Bond / Collateral Loss Reconciliation Detail | &nbsp;&nbsp; 30 |  |  |  |  |
| Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp; 31 |  |  |  |  |
| Supplemental Notes | &nbsp;&nbsp; 32 |  |  |  |  |

---

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

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

<br>© 2021 Computershare. All rights reserved. Confidential. Page 1 of 32

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Certificate Distribution Detail | Certificate Distribution Detail | Certificate Distribution Detail | Certificate Distribution Detail |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | **Current** | **Original** |
|  |  | **Pass-Through** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Principal** | &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 | 12629NAA3 | &nbsp;&nbsp;&nbsp;&nbsp; 1.488000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 38300000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | 12629NAB1 | &nbsp;&nbsp;&nbsp;&nbsp; 2.870000% | &nbsp;&nbsp;&nbsp;&nbsp; 172500000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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-3 | 12629NAC9 | &nbsp;&nbsp;&nbsp;&nbsp; 3.219000% | &nbsp;&nbsp;&nbsp;&nbsp; 120000000.00 | &nbsp;&nbsp;&nbsp; 15024268.64 | &nbsp;&nbsp; 10320423.06 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40302.60 | &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 | 10360725.66 | &nbsp;&nbsp;&nbsp;&nbsp; 4703845.58 | &nbsp;&nbsp;&nbsp; 41.10% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | 12629NAD7 | &nbsp;&nbsp;&nbsp;&nbsp; 3.142000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 68500000.00 | &nbsp;&nbsp;&nbsp; 17794271.68 | &nbsp;&nbsp;&nbsp; 2131065.88 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 46591.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 2177657.21 | &nbsp;&nbsp;&nbsp; 15663205.80 | &nbsp;&nbsp;&nbsp; 41.10% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-4 | 12629NAE5 | &nbsp;&nbsp;&nbsp;&nbsp; 3.078000% | &nbsp;&nbsp;&nbsp;&nbsp; 200000000.00 | &nbsp;&nbsp; 200000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 513000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 513000.00 | &nbsp;&nbsp; 200000000.00 | &nbsp;&nbsp;&nbsp; 41.10% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 | 12629NAF2 | &nbsp;&nbsp;&nbsp;&nbsp; 3.350000% | &nbsp;&nbsp;&nbsp;&nbsp; 382593000.00 | &nbsp;&nbsp; 382593000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 1068072.13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 1068072.13 | &nbsp;&nbsp; 382593000.00 | &nbsp;&nbsp;&nbsp; 41.10% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-M | 12629NAH8 | &nbsp;&nbsp;&nbsp;&nbsp; 3.724000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 94682000.00 | &nbsp;&nbsp;&nbsp; 94682000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 293829.81 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 293829.81 | &nbsp;&nbsp;&nbsp; 94682000.00 | &nbsp;&nbsp;&nbsp; 31.85% | &nbsp;&nbsp;&nbsp; 23.25% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B | 12629NAJ4 | &nbsp;&nbsp;&nbsp;&nbsp; 4.035000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 80656000.00 | &nbsp;&nbsp;&nbsp; 80656000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 271205.80 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 271205.80 | &nbsp;&nbsp;&nbsp; 80656000.00 | &nbsp;&nbsp;&nbsp; 23.98% | &nbsp;&nbsp;&nbsp; 17.50% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C | 12629NAL9 | &nbsp;&nbsp;&nbsp;&nbsp; 4.297168% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 63122000.00 | &nbsp;&nbsp;&nbsp; 63122000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 226038.21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 226038.21 | &nbsp;&nbsp;&nbsp; 63122000.00 | &nbsp;&nbsp;&nbsp; 17.81% | &nbsp;&nbsp;&nbsp; 13.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; D | 12629NAX3 | &nbsp;&nbsp;&nbsp;&nbsp; 4.297168% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 71888000.00 | &nbsp;&nbsp;&nbsp; 71888000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 257429.03 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 257429.03 | &nbsp;&nbsp;&nbsp; 71888000.00 | &nbsp;&nbsp;&nbsp; 10.79% | &nbsp;&nbsp;&nbsp;&nbsp; 7.88% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; E | 12629NAZ8 | &nbsp;&nbsp;&nbsp;&nbsp; 3.010000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 29808000.00 | &nbsp;&nbsp;&nbsp; 29808000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 74768.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 74768.40 | &nbsp;&nbsp;&nbsp; 29808000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 7.88% | &nbsp;&nbsp;&nbsp;&nbsp; 5.75% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; F | 12629NBB0 | &nbsp;&nbsp;&nbsp;&nbsp; 3.010000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 14027000.00 | &nbsp;&nbsp;&nbsp; 14027000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 35184.39 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 35184.39 | &nbsp;&nbsp;&nbsp; 14027000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 6.51% | &nbsp;&nbsp;&nbsp;&nbsp; 4.75% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; G | 12629NBD6 | &nbsp;&nbsp;&nbsp;&nbsp; 3.010000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 24547000.00 | &nbsp;&nbsp;&nbsp; 24547000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 102534.12 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 102534.12 | &nbsp;&nbsp;&nbsp; 24547000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 4.11% | &nbsp;&nbsp;&nbsp;&nbsp; 3.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; H\* | 12629NBF1 | &nbsp;&nbsp;&nbsp;&nbsp; 3.010000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 42081764.00 | &nbsp;&nbsp;&nbsp; 42060611.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 47879.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 47879.18 | &nbsp;&nbsp;&nbsp; 42060611.40 | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; HIX | 12629NBH7 | &nbsp;&nbsp;&nbsp;&nbsp; 7.801930% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13000000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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; V | 12629NBK0 | &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% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; R | 12629NBM6 | &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% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LR | 12629NBP9 | &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; **1415704767.00** | **1036202151.72** | &nbsp;&nbsp; **12451488.94** | &nbsp;&nbsp;&nbsp; **2976835.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | **15428323.94** | **1023750662.78** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A | 12629NAG0 | &nbsp;&nbsp;&nbsp;&nbsp; 0.981894% | &nbsp;&nbsp;&nbsp; 1076575000.00 | &nbsp;&nbsp; 710093540.32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 581030.33 | &nbsp;&nbsp;&nbsp;&nbsp; 331063.65 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 912093.98 | &nbsp;&nbsp; 697642051.38 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-B | 12629NAM7 | &nbsp;&nbsp;&nbsp;&nbsp; 0.147070% | &nbsp;&nbsp;&nbsp;&nbsp; 143778000.00 | &nbsp;&nbsp; 143778000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 17621.20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 17621.20 | &nbsp;&nbsp; 143778000.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-C | 12629NAP0 | &nbsp;&nbsp;&nbsp;&nbsp; 0.000000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 71888000.00 | &nbsp;&nbsp;&nbsp; 71888000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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; 71888000.00 |  |  |
|  |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&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;&nbsp;&nbsp; **Certificate Distribution Detail continued to next page** | &nbsp;&nbsp;&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;&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 32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 2 of 32 |

---

------

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current** | &nbsp;&nbsp;&nbsp; **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** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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** | &nbsp;&nbsp;&nbsp;&nbsp; **Credit** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **CUSIP** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate (2)** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Original Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Beginning Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Distribution** | &nbsp;&nbsp;&nbsp;&nbsp;&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** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Realized Losses Total Distribution** | **Ending Balance Support¹** | &nbsp;&nbsp;&nbsp; **Support¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-D | &nbsp;&nbsp;&nbsp;&nbsp; 12629NAR6 | &nbsp;&nbsp;&nbsp;&nbsp; 1.287168% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 29808000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 29808000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31973.26 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 31973.26 | &nbsp;&nbsp;&nbsp;&nbsp; 29808000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-E | &nbsp;&nbsp;&nbsp;&nbsp; 12629NAT2 | &nbsp;&nbsp;&nbsp;&nbsp; 1.287168% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 38574000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 38574000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 41376.02 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 41376.02 | &nbsp;&nbsp;&nbsp;&nbsp; 38574000.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-F | &nbsp;&nbsp;&nbsp;&nbsp; 12629NAV7 | &nbsp;&nbsp;&nbsp;&nbsp; 1.287168% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 42081764.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 42060611.40 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 45115.90 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 45115.90 | &nbsp;&nbsp;&nbsp;&nbsp; 42060611.40 |  |
| **Notional SubTotal** | **Notional SubTotal** |  | &nbsp;&nbsp;&nbsp; **1402704764.00** | &nbsp;&nbsp;&nbsp; **1036202151.72** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp; **717116.71** | &nbsp;&nbsp;&nbsp;&nbsp; **331063.65** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | **1048180.36** | **1023750662.78** |  |
| **Deal Distribution Total** | **Deal Distribution Total** |  |  |  | &nbsp;&nbsp; **12451488.94** | &nbsp;&nbsp;&nbsp; **3693951.71** | &nbsp;&nbsp;&nbsp;&nbsp; **331063.65** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | **16476504.30** |  |  |
| &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 32 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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 | 12629NAA3 | 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 | 12629NAB1 | 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-3 | 12629NAC9 | 125.20223867 | 86.00352550 | 0.33585500 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 86.33938050 | 39.19871317 |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | 12629NAD7 | 259.77038949 | 31.11045080 | 0.68016540 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 31.79061620 | 228.65993869 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-4 | 12629NAE5 | 1000.00000000 | 0.00000000 | 2.56500000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.56500000 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 | 12629NAF2 | 1000.00000000 | 0.00000000 | 2.79166668 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.79166668 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-M | 12629NAH8 | 1000.00000000 | 0.00000000 | 3.10333337 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.10333337 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B | 12629NAJ4 | 1000.00000000 | 0.00000000 | 3.36250000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.36250000 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C | 12629NAL9 | 1000.00000000 | 0.00000000 | 3.58097351 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.58097351 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; D | 12629NAX3 | 1000.00000000 | 0.00000000 | 3.58097360 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.58097360 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; E | 12629NAZ8 | 1000.00000000 | 0.00000000 | 2.50833333 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.50833333 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; F | 12629NBB0 | 1000.00000000 | 0.00000000 | 2.50833321 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.50833321 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; G | 12629NBD6 | 1000.00000000 | 0.00000000 | 4.17705300 | (1.66871960) | 0.00000000 | 0.00000000 | 0.00000000 | 4.17705300 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; H | 12629NBF1 | 999.49734522 | 0.00000000 | 1.13776552 | 1.36930690 | 91.52339717 | 0.00000000 | 0.00000000 | 1.13776552 | 999.49734522 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; HIX | 12629NBH7 | 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; V | 12629NBK0 | 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 | 12629NBM6 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LR | 12629NBP9 | 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 | 12629NAG0 | 659.58576069 | 0.00000000 | 0.53970260 | 0.00000000 | 0.00000000 | 0.30751564 | 0.00000000 | 0.84721824 | 648.01992558 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-B | 12629NAM7 | 1000.00000000 | 0.00000000 | 0.12255839 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.12255839 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-C | 12629NAP0 | 1000.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-D | 12629NAR6 | 1000.00000000 | 0.00000000 | 1.07264023 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 1.07264023 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-E | 12629NAT2 | 1000.00000000 | 0.00000000 | 1.07264012 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 1.07264012 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-F | 12629NAV7 | 999.49734522 | 0.00000000 | 1.07210097 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 1.07210097 | 999.49734522 |
|© 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 4 of 32 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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-3 | 01/01/23 - 01/30/23 | 30 | 0.00 | 40302.60 | 0.00 | 40302.60 | 0.00 | 0.00 | 0.00 | 40302.60 | 0.00 |  |
| A-SB | 01/01/23 - 01/30/23 | 30 | 0.00 | 46591.33 | 0.00 | 46591.33 | 0.00 | 0.00 | 0.00 | 46591.33 | 0.00 |  |
| A-4 | 01/01/23 - 01/30/23 | 30 | 0.00 | 513000.00 | 0.00 | 513000.00 | 0.00 | 0.00 | 0.00 | 513000.00 | 0.00 |  |
| A-5 | 01/01/23 - 01/30/23 | 30 | 0.00 | 1068072.13 | 0.00 | 1068072.13 | 0.00 | 0.00 | 0.00 | 1068072.13 | 0.00 |  |
| X-A | 01/01/23 - 01/30/23 | 30 | 0.00 | 581030.33 | 0.00 | 581030.33 | 0.00 | 0.00 | 0.00 | 581030.33 | 0.00 |  |
| X-B | 01/01/23 - 01/30/23 | 30 | 0.00 | 17621.20 | 0.00 | 17621.20 | 0.00 | 0.00 | 0.00 | 17621.20 | 0.00 |  |
| X-C | N/A | N/A | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| X-D | 01/01/23 - 01/30/23 | 30 | 0.00 | 31973.26 | 0.00 | 31973.26 | 0.00 | 0.00 | 0.00 | 31973.26 | 0.00 |  |
| X-E | 01/01/23 - 01/30/23 | 30 | 0.00 | 41376.02 | 0.00 | 41376.02 | 0.00 | 0.00 | 0.00 | 41376.02 | 0.00 |  |
| X-F | 01/01/23 - 01/30/23 | 30 | 0.00 | 45115.90 | 0.00 | 45115.90 | 0.00 | 0.00 | 0.00 | 45115.90 | 0.00 |  |
| A-M | 01/01/23 - 01/30/23 | 30 | 0.00 | 293829.81 | 0.00 | 293829.81 | 0.00 | 0.00 | 0.00 | 293829.81 | 0.00 |  |
| B | 01/01/23 - 01/30/23 | 30 | 0.00 | 271205.80 | 0.00 | 271205.80 | 0.00 | 0.00 | 0.00 | 271205.80 | 0.00 |  |
| C | 01/01/23 - 01/30/23 | 30 | 0.00 | 226038.21 | 0.00 | 226038.21 | 0.00 | 0.00 | 0.00 | 226038.21 | 0.00 |  |
| D | 01/01/23 - 01/30/23 | 30 | 0.00 | 257429.03 | 0.00 | 257429.03 | 0.00 | 0.00 | 0.00 | 257429.03 | 0.00 |  |
| E | 01/01/23 - 01/30/23 | 30 | 0.00 | 74768.40 | 0.00 | 74768.40 | 0.00 | 0.00 | 0.00 | 74768.40 | 0.00 |  |
| F | 01/01/23 - 01/30/23 | 30 | 0.00 | 35184.39 | 0.00 | 35184.39 | 0.00 | 0.00 | 0.00 | 35184.39 | 0.00 |  |
| G | 01/01/23 - 01/30/23 | 30 | 40962.06 | 61572.06 | 0.00 | 61572.06 | (40962.06) | 0.00 | 0.00 | 102534.12 | 0.00 |  |
| H | 01/01/23 - 01/30/23 | 30 | 3793843.15 | 105502.03 | 0.00 | 105502.03 | 57622.85 | 0.00 | 0.00 | 47879.18 | 3851466.00 |  |
| HIX | N/A | N/A | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| **Totals** |  |  | **3834805.21** | **3710612.50** | **0.00** | **3710612.50** | **16660.79** | **0.00** | **0.00** | **3693951.71** | **3851466.00** |  |
|© 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 5 of 32 |

---

------

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Exchangeable Certificate Detail | Exchangeable Certificate Detail |  |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;**Pass-Through** |  |  |  | **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;&nbsp;&nbsp;&nbsp;&nbsp; **Original Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Beginning Balance Principal Distribution Interest Distribution** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Beginning Balance Principal Distribution Interest Distribution** | &nbsp;&nbsp; **Penalties** | &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-M (Cert) | 12629NAH8 | &nbsp;&nbsp; 3.724000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 94682000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 94682000.00 | 293829.81 | 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; 293829.81 | &nbsp;&nbsp;&nbsp;&nbsp; 94682000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-M (PEZ) | &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) | 12629NAJ4 | &nbsp;&nbsp; 4.035000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 80656000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 80656000.00 | 271205.80 | 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; 271205.80 | &nbsp;&nbsp;&nbsp;&nbsp; 80656000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B (PEZ) | &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) | 12629NAL9 | &nbsp;&nbsp; 4.297168% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 63122000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 63122000.00 | 226038.21 | 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; 226038.21 | &nbsp;&nbsp;&nbsp;&nbsp; 63122000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C (PEZ) | &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; **238460000.03** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **238460000.00** | **791073.82** | **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; **791073.82** | &nbsp;&nbsp;&nbsp; **238460000.00** |
| **Exchangeable Certificate Details** | **Exchangeable Certificate Details** |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; PEZ | 12629NAK1 | &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 32 |

---

------

---

| | | |
|:---|:---|:---|
|  | Additional Information |  |
| &nbsp;&nbsp;&nbsp; Total Available Distribution Amount (1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 16476504.30 |  |
| (1) The Available Distribution Amount includes any Prepayment Premiums. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |  | Page 7 of 32 |

---

------

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | 3844884.93 | &nbsp;&nbsp; Master Servicing Fee | &nbsp;&nbsp;&nbsp;&nbsp; 6036.36 |
| &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;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest Adjustments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Trustee Fee | &nbsp;&nbsp;&nbsp;&nbsp; 2855.31 |
| &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;446.14 |
| &nbsp;&nbsp;&nbsp;&nbsp; ARD Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Operating Advisor Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Net Prepayment Interest Excess / (Shortfall) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Asset Representations Reviewer Fee | &nbsp;&nbsp;&nbsp;&nbsp; 1247.47 |
| &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; Total Fees | &nbsp;&nbsp;&nbsp;&nbsp; 10585.29 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Interest Collected | 3844884.93 |  |  |
| &nbsp;&nbsp; **Principal** |  | **Expenses/Reimbursements** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Scheduled Principal | 1416033.96 | &nbsp;&nbsp;&nbsp; Reimbursement for Interest on Advances | &nbsp;&nbsp;&nbsp;&nbsp; (2077.48) |
| &nbsp;&nbsp;&nbsp;&nbsp; Unscheduled Principal Collections |  | &nbsp;&nbsp;&nbsp; ASER Amount | &nbsp;&nbsp;&nbsp;&nbsp; 92047.62 |
| &nbsp;&nbsp;&nbsp;&nbsp; Principal Prepayments | 11035454.90 | &nbsp;&nbsp;&nbsp; Special Servicing Fees (Monthly) | &nbsp;&nbsp;&nbsp; (76570.82) |
| &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; 3261.47 |
| &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;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Principal Collected | 12451488.86 | &nbsp;&nbsp;&nbsp; Total Expenses/Reimbursements | &nbsp;&nbsp;&nbsp;&nbsp; 16660.79 |
|  |  | **Interest Reserve Deposit** | &nbsp;&nbsp;&nbsp; **123687.08** |
| &nbsp;&nbsp; **Other** |  | **Payments to Certificateholders and Others** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Prepayment Penalties / Yield Maintenance | &nbsp;&nbsp;&nbsp; 331063.65 | &nbsp;&nbsp;&nbsp; Interest Distribution | 3693951.71 |
| &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 | 12451488.94 |
| &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; 331063.65 |
|  |  | &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; 331063.65 | &nbsp;&nbsp;&nbsp; Total Payments to Certificateholders and Others | 16476504.30 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Collected** | **16627437.44** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Distributed** | **16627437.46** |
|© 2021 Computershare. All rights reserved. Confidential. |  |  | Page 8 of 32 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances |  |
|  |  | &nbsp;&nbsp; **Collateral Reconciliation** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Certificate Reconciliation** |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total** |  | **Total** |
| Beginning Scheduled Collateral Balance | Beginning Scheduled Collateral Balance | &nbsp;&nbsp; 1036202151.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1036202151.72 | Beginning Certificate Balance | 1036202151.72 |
| (-) Scheduled Principal Collections | (-) Scheduled Principal Collections | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1416033.96 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1416033.96 | (-) Principal Distributions | &nbsp;&nbsp;&nbsp; 12451488.94 |
| (-) Unscheduled Principal Collections | (-) Unscheduled Principal Collections | &nbsp;&nbsp;&nbsp;&nbsp; 11035454.90 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11035454.90 | (-) 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;0.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.08 | &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; 1023750662.78 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1023750662.78 | &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; 1037132744.45 | &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; 1037132744.45 | Ending Certificate Balance | 1023750662.78 |
| Ending Actual Collateral Balance | Ending Actual Collateral Balance | &nbsp;&nbsp; 1024717204.99 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1024717204.99 |  |  |
|  |  | **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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Beginning Cumulative Advances | Beginning Cumulative Advances | 0.00 | 0.00 | UC / (OC) Change | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Current Period Advances | Current Period Advances | 0.00 | 0.00 | Ending UC / (OC) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Ending Cumulative Advances | Ending Cumulative Advances | 0.00 | 0.00 | Net WAC Rate | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4.30% |
|  |  |  |  | UC / (OC) Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (1) | Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. | Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |  |  |  |
| (2) | Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. | Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |  |  |  |
| \*\* | A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. | A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  | &nbsp;&nbsp;&nbsp; Page 9 of 32 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled Balance** |  |  |  |  |  | &nbsp;&nbsp; **Debt Service Coverage Ratio¹** | &nbsp;&nbsp; **Debt Service Coverage Ratio¹** |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | **# Of** | &nbsp;&nbsp; **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** | &nbsp;&nbsp;&nbsp; **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Ratio** | **Loans** | &nbsp;&nbsp; **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 15 | &nbsp;&nbsp; 225345818.49 | 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 15 | &nbsp;&nbsp; 225345818.49 | 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | &nbsp;&nbsp; 7,499,999 or less | &nbsp;&nbsp; 12 | &nbsp;&nbsp;&nbsp; 55612755.23 | 5.43% | &nbsp;&nbsp; 23 | 4.4920 | &nbsp;&nbsp;&nbsp;&nbsp;1.536260 | &nbsp;&nbsp;&nbsp;&nbsp;1.00 or less | &nbsp;&nbsp; 9 | &nbsp;&nbsp; 216401758.04 | 21.14% | &nbsp;&nbsp; 11 | 4.2523 | &nbsp;&nbsp;&nbsp;&nbsp;0.568846 |
| &nbsp;&nbsp;&nbsp; 7,500,000 to 14,999,999 | &nbsp;&nbsp;&nbsp; 7,500,000 to 14,999,999 | &nbsp;&nbsp; 10 | &nbsp;&nbsp; 100239376.80 | 9.79% | &nbsp;&nbsp; 23 | 4.3681 | &nbsp;&nbsp;&nbsp;&nbsp;1.488854 | &nbsp;&nbsp;&nbsp;&nbsp;1.01 to 1.29 | &nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 78402451.44 | 7.66% | &nbsp;&nbsp; 23 | 4.3433 | &nbsp;&nbsp;&nbsp;&nbsp;1.202461 |
| &nbsp;&nbsp; 15,000,000 to 24,999,999 | &nbsp;&nbsp; 15,000,000 to 24,999,999 | &nbsp;&nbsp; 7 | &nbsp;&nbsp; 129113829.63 | 12.61% | &nbsp;&nbsp; 21 | 4.4150 | &nbsp;&nbsp;&nbsp;&nbsp;1.237396 | &nbsp;&nbsp;&nbsp;&nbsp;1.30 to 1.34 | &nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 30049732.45 | 2.94% | &nbsp;&nbsp; 22 | 4.2006 | &nbsp;&nbsp;&nbsp;&nbsp;1.305513 |
| &nbsp;&nbsp; 25,000,000 to 49,999,999 | &nbsp;&nbsp; 25,000,000 to 49,999,999 | &nbsp;&nbsp; 9 | &nbsp;&nbsp; 263393097.02 | 25.73% | &nbsp;&nbsp; 13 | 3.9749 | &nbsp;&nbsp;&nbsp;&nbsp;2.123991 | &nbsp;&nbsp;&nbsp;&nbsp;1.35 to 1.44 | &nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 30138204.94 | 2.94% | &nbsp;&nbsp; 23 | 4.3283 | &nbsp;&nbsp;&nbsp;&nbsp;1.411203 |
| &nbsp;&nbsp; 50,000,000 to 74,999,999 | &nbsp;&nbsp; 50,000,000 to 74,999,999 | &nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 70625369.41 | 6.90% | &nbsp;&nbsp; 23 | 4.3000 | &nbsp;&nbsp;&nbsp;&nbsp;1.200000 | &nbsp;&nbsp;&nbsp;&nbsp;1.45 to 1.74 | &nbsp;&nbsp; 11 | &nbsp;&nbsp; 235840939.33 | 23.04% | &nbsp;&nbsp; 23 | 4.2790 | &nbsp;&nbsp;&nbsp;&nbsp;1.575565 |
|  | 75,000,000 or greater | &nbsp;&nbsp; 2 | &nbsp;&nbsp; 179420416.20 | 17.53% | &nbsp;&nbsp; 23 | 4.4801 | &nbsp;&nbsp;&nbsp;&nbsp;1.150990 | &nbsp;&nbsp;&nbsp;&nbsp;1.75 to 1.99 | &nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 5652883.36 | 0.55% | &nbsp;&nbsp; 23 | 4.2900 | &nbsp;&nbsp;&nbsp;&nbsp;1.870000 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **56** | **1023750662.78** | **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** | &nbsp;&nbsp;&nbsp;&nbsp;2.00 to 2.99 | &nbsp;&nbsp; 11 | &nbsp;&nbsp; 168338874.73 | 16.44% | &nbsp;&nbsp; 22 | 4.4077 | &nbsp;&nbsp;&nbsp;&nbsp;2.309900 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;3.00 or greater | &nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 33580000.00 | 3.28% | &nbsp;&nbsp; 22 | 3.5544 | &nbsp;&nbsp;&nbsp;&nbsp;5.211799 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **56** | **1023750662.78** | **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** |
| (1) | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|  | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |  |  |  |  |
| (2) | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |  |  |  |  |  |
| (3) | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|  | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|  | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|  | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 10 of 32 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &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** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp; **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | **Property Type** |  |  |  | **WAM²** | **WAC** |  |
|  |  |  |  |  |  |  |  | **Properties** | &nbsp;&nbsp; **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp;&nbsp;&nbsp; 16 | &nbsp;&nbsp; 225345818.49 | &nbsp;&nbsp;&nbsp;&nbsp; 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp; NAP |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp;&nbsp;&nbsp; 16 | &nbsp;&nbsp; 225345818.49 | 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Arkansas | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp; 102920416.20 | &nbsp;&nbsp;&nbsp;&nbsp; 10.05% | &nbsp;&nbsp; 23 | 4.1300 | &nbsp;&nbsp;&nbsp;&nbsp;1.620000 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Industrial | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 11943889.32 | 1.17% | &nbsp;&nbsp; 22 | 4.2793 | &nbsp;&nbsp;&nbsp;&nbsp;2.816808 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; California | &nbsp;&nbsp;&nbsp;&nbsp; 10 | &nbsp;&nbsp;&nbsp; 85629728.87 | &nbsp;&nbsp;&nbsp;&nbsp; 8.36% | &nbsp;&nbsp; 22 | 4.3304 | &nbsp;&nbsp;&nbsp;&nbsp;0.831944 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Lodging | &nbsp;&nbsp;&nbsp;&nbsp; 11 | &nbsp;&nbsp; 106430667.42 | 10.40% | &nbsp;&nbsp; 22 | 4.2333 | &nbsp;&nbsp;&nbsp;&nbsp;2.706835 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Colorado | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 6988781.00 | &nbsp;&nbsp;&nbsp;&nbsp; 0.68% | &nbsp;&nbsp; 22 | 4.6199 | &nbsp;&nbsp;&nbsp;&nbsp;1.756929 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; Mixed Use | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 89179036.16 | 8.71% | &nbsp;&nbsp; 23 | 4.8442 | &nbsp;&nbsp;&nbsp;&nbsp;0.444647 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Connecticut | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 21660000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 2.12% | &nbsp;&nbsp; 19 | 4.5520 | &nbsp;&nbsp;&nbsp;&nbsp;1.480000 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | Mobile Home Park | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 16715154.97 | 1.63% | &nbsp;&nbsp; 22 | 4.5000 | &nbsp;&nbsp;&nbsp;&nbsp;2.130000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Florida | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp; 17822389.82 | &nbsp;&nbsp;&nbsp;&nbsp; 1.74% | &nbsp;&nbsp; 22 | 4.5949 | &nbsp;&nbsp;&nbsp;&nbsp;1.987420 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; Multi-Family | &nbsp;&nbsp;&nbsp;&nbsp; 5 | &nbsp;&nbsp;&nbsp; 44118072.37 | 4.31% | &nbsp;&nbsp; 23 | 4.2803 | &nbsp;&nbsp;&nbsp;&nbsp;1.126094 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Illinois | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 27264310.37 | &nbsp;&nbsp;&nbsp;&nbsp; 2.66% | &nbsp;&nbsp; 22 | 4.4378 | &nbsp;&nbsp;&nbsp;&nbsp;2.507493 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Office | &nbsp;&nbsp;&nbsp;&nbsp; 9 | &nbsp;&nbsp; 209383035.12 | 20.45% | &nbsp;&nbsp; 22 | 4.3218 | &nbsp;&nbsp;&nbsp;&nbsp;1.326376 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Indiana | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 4040394.59 | &nbsp;&nbsp;&nbsp;&nbsp; 0.39% | &nbsp;&nbsp; 23 | 4.4280 | &nbsp;&nbsp;&nbsp;&nbsp;0.890000 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 87660000.00 | 8.56% | (6) | 3.5418 | &nbsp;&nbsp;&nbsp;&nbsp;1.699941 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Louisiana | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 4794035.48 | &nbsp;&nbsp;&nbsp;&nbsp; 0.47% | &nbsp;&nbsp; 23 | 4.4750 | &nbsp;&nbsp;&nbsp;&nbsp;1.570000 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Retail | &nbsp;&nbsp;&nbsp;&nbsp; 14 | &nbsp;&nbsp; 225974988.94 | 22.07% | &nbsp;&nbsp; 23 | 4.2907 | &nbsp;&nbsp;&nbsp;&nbsp;1.578447 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Maryland | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 21420955.35 | &nbsp;&nbsp;&nbsp;&nbsp; 2.09% | &nbsp;&nbsp; 23 | 4.3149 | &nbsp;&nbsp;&nbsp;&nbsp;1.444496 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; Self Storage | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 7000000.00 | 0.68% | &nbsp;&nbsp; 23 | 4.2100 | &nbsp;&nbsp;&nbsp;&nbsp;2.150000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Massachusetts | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 26513313.26 | &nbsp;&nbsp;&nbsp;&nbsp; 2.59% | &nbsp;&nbsp; 23 | 4.2870 | &nbsp;&nbsp;&nbsp;&nbsp;1.410000 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp;&nbsp; **65** | **1023750662.78** | **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Minnesota | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 44644882.34 | &nbsp;&nbsp;&nbsp;&nbsp; 4.36% | &nbsp;&nbsp; 23 | 4.3170 | &nbsp;&nbsp;&nbsp;&nbsp;1.764397 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mississippi | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 3379873.45 | &nbsp;&nbsp;&nbsp;&nbsp; 0.33% | &nbsp;&nbsp; 21 | 4.5700 | &nbsp;&nbsp;&nbsp;&nbsp;1.140000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New Jersey | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 2215916.21 | &nbsp;&nbsp;&nbsp;&nbsp; 0.22% | &nbsp;&nbsp; 23 | 4.5000 | &nbsp;&nbsp;&nbsp;&nbsp;2.050000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New Mexico | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 16715154.97 | &nbsp;&nbsp;&nbsp;&nbsp; 1.63% | &nbsp;&nbsp; 22 | 4.5000 | &nbsp;&nbsp;&nbsp;&nbsp;2.130000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New York | &nbsp;&nbsp;&nbsp;&nbsp; 7 | &nbsp;&nbsp; 214526510.58 | &nbsp;&nbsp;&nbsp;&nbsp; 20.95% | &nbsp;&nbsp; 11 | 4.1227 | &nbsp;&nbsp;&nbsp;&nbsp;1.498595 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; North Carolina | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 41432692.62 | &nbsp;&nbsp;&nbsp;&nbsp; 4.05% | &nbsp;&nbsp; 23 | 4.4771 | &nbsp;&nbsp;&nbsp;&nbsp;2.665744 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Ohio | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 3409266.01 | &nbsp;&nbsp;&nbsp;&nbsp; 0.33% | &nbsp;&nbsp; 20 | 4.7325 | &nbsp;&nbsp;&nbsp;&nbsp;2.120000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Oregon | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 7765796.94 | &nbsp;&nbsp;&nbsp;&nbsp; 0.76% | &nbsp;&nbsp; 22 | 4.3300 | &nbsp;&nbsp;&nbsp;&nbsp;1.640000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Pennsylvania | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 70625369.41 | &nbsp;&nbsp;&nbsp;&nbsp; 6.90% | &nbsp;&nbsp; 23 | 4.3000 | &nbsp;&nbsp;&nbsp;&nbsp;1.200000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Texas | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 31996784.84 | &nbsp;&nbsp;&nbsp;&nbsp; 3.13% | &nbsp;&nbsp; 22 | 4.4661 | &nbsp;&nbsp;&nbsp;&nbsp;1.283444 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Utah | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 42638271.99 | &nbsp;&nbsp;&nbsp;&nbsp; 4.16% | &nbsp;&nbsp; 22 | 4.1615 | &nbsp;&nbsp;&nbsp;&nbsp;1.855623 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp;&nbsp; **65** | **1023750662.78** | &nbsp;&nbsp;&nbsp; **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** |  |  |  |  |  |  |  |
| 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 32 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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;&nbsp; **Seasoning** | &nbsp;&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;**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;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |  | **Loans** | &nbsp;&nbsp; &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; 15 | &nbsp;&nbsp; 225345818.49 | 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 15 | &nbsp;&nbsp; 225345818.49 | 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | &nbsp;&nbsp; 4.4999% or less | &nbsp;&nbsp; 24 | &nbsp;&nbsp; 533811524.06 | 52.14% | &nbsp;&nbsp; 18 | 4.0580 | &nbsp;&nbsp;&nbsp;&nbsp;1.653478 | 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 |
|  | 4.5000% to 4.7499% | &nbsp;&nbsp; 13 | &nbsp;&nbsp; 172829339.32 | 16.88% | &nbsp;&nbsp; 22 | 4.5847 | &nbsp;&nbsp;&nbsp;&nbsp;1.754046 | &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 |
|  | 4.75000% or greater | &nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp; 91763980.91 | 8.96% | &nbsp;&nbsp; 23 | 4.9431 | &nbsp;&nbsp;&nbsp;&nbsp;0.646791 | &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 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **56** | **1023750662.78** | **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** | &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 |
|  |  |  |  |  |  |  |  | 49 months or greater | &nbsp;&nbsp; 41 | &nbsp;&nbsp; 798404844.29 | 77.99% | &nbsp;&nbsp; 19 | 4.2737 | &nbsp;&nbsp;&nbsp;&nbsp;1.559545 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **56** | **1023750662.78** | **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** |
| (1) | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|  | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |  |  |  |  |
| (2) | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |  |  |  |  |  |
| (3) | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|  | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|  | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|  | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 12 of 32 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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;&nbsp;&nbsp; **Remaining** | **# Of** | &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;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | &nbsp;&nbsp;&nbsp; **Amortization Term** | **Loans** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 15 | &nbsp;&nbsp; 225345818.49 | 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 15 | &nbsp;&nbsp; 225345818.49 | 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | &nbsp;&nbsp; 60 months or less | &nbsp;&nbsp; 41 | &nbsp;&nbsp; 798404844.29 | 77.99% | &nbsp;&nbsp; 19 | 4.2737 | &nbsp;&nbsp;&nbsp;&nbsp;1.559545 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Only | &nbsp;&nbsp; 6 | &nbsp;&nbsp; 180780000.00 | 17.66% | &nbsp;&nbsp; 23 | 4.4451 | &nbsp;&nbsp;&nbsp;&nbsp;1.875026 |
|  | &nbsp;&nbsp; 61 to 105 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 | &nbsp;&nbsp;&nbsp; 120 months or less | &nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 87660000.00 | 8.56% | (6) | 3.5418 | &nbsp;&nbsp;&nbsp;&nbsp;1.699941 |
|  | 106 to 118 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 | 121 months to 240 months | &nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp; 31168351.05 | 3.04% | &nbsp;&nbsp; 22 | 4.6159 | &nbsp;&nbsp;&nbsp;&nbsp;2.040135 |
|  | 119 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; 241 months or more | &nbsp;&nbsp; 28 | &nbsp;&nbsp; 498796493.24 | 48.72% | &nbsp;&nbsp; 22 | 4.3189 | &nbsp;&nbsp;&nbsp;&nbsp;1.390501 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **56** | **1023750662.78** | **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **56** | **1023750662.78** | **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** |
| (1) | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|  | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |  |  |  |  |
| (2) | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |  |  |  |  |  |
| (3) | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|  | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|  | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|  | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | Page 13 of 32 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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; **Age of Most** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** | **Age of Most** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Weighted Avg** |
|  |  |  |  |  | **WAM²** | **WAC** |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **WAM²** | **WAC** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Recent NOI** | **Loans** | &nbsp;&nbsp; **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | **Recent NOI** | **Loans** | **Balance** | **Agg. Bal.** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 15 | &nbsp;&nbsp; 225345818.49 | 22.01% | &nbsp;&nbsp; 22 | 4.4244 | &nbsp;&nbsp;&nbsp;&nbsp; NAP |  |  | &nbsp;&nbsp;&nbsp; No outstanding loans in this group | &nbsp;&nbsp;&nbsp; No outstanding loans in this group |  |
| &nbsp;&nbsp; Underwriter's Information | &nbsp;&nbsp; Underwriter's Information | &nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 7804323.79 | 0.76% | &nbsp;&nbsp; 24 | 4.5500 | &nbsp;&nbsp;&nbsp;&nbsp;1.680000 |  |  |  |  |  |
|  | 12 months or less | &nbsp;&nbsp; 33 | &nbsp;&nbsp; 665149880.86 | 64.97% | &nbsp;&nbsp; 19 | 4.2414 | &nbsp;&nbsp;&nbsp;&nbsp;1.548408 |  |  |  |  |  |
|  | &nbsp;&nbsp; 13 to 24 months | &nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp; 54823473.60 | 5.36% | &nbsp;&nbsp; 21 | 4.3158 | &nbsp;&nbsp;&nbsp;&nbsp;1.176682 |  |  |  |  |  |
|  | 25 months or greater | &nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 70627166.04 | 6.90% | &nbsp;&nbsp; 23 | 4.5146 | &nbsp;&nbsp;&nbsp;&nbsp;1.948319 |  |  |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **56** | **1023750662.78** | **100.00%** | &nbsp;&nbsp; **20** | **4.3069** | &nbsp;&nbsp;&nbsp;&nbsp;**1.573762** |  |  |  |  |  |
| (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 |
|  | 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 |
|  | 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 |
|  | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 14 of 32 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &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;**Scheduled** | &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** | &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;**Principal** | &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; **Adjustments Repay Date Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments Repay Date Date** | **Date** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 1 | 10096657 | RT | Rogers | AR | Actual/360 | 4.130% | &nbsp;&nbsp;&nbsp; 366824.51 | &nbsp;&nbsp;&nbsp;&nbsp; 224802.62 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/01/25 | &nbsp;&nbsp; -- | 103145218.90 | 102920416.20 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 4 | 10096660 | OF | Marshall Township | PA | Actual/360 | 4.300% | &nbsp;&nbsp;&nbsp; 261963.83 | &nbsp;&nbsp;&nbsp;&nbsp; 122551.28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/01/25 | &nbsp;&nbsp; -- | 70747920.69 | 70625369.41 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 5 | 10096661 | MU | New York | NY | Actual/360 | 4.951% | &nbsp;&nbsp;&nbsp; 326147.13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 76500000.00 | 76500000.00 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 6 | 10096662 | OF | Englewood Cliffs | NJ | Actual/360 | 4.085% | &nbsp;&nbsp;&nbsp; 198978.87 | &nbsp;&nbsp;&nbsp;&nbsp; 88488.99 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/06/25 | &nbsp;&nbsp; -- | 56566031.24 | 56477542.25 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 7 | 10096663 | 98 | New York | NY | Actual/360 | 2.307% | &nbsp;&nbsp;&nbsp;&nbsp; 79459.89 | &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; 11/05/19 | 04/05/35 | &nbsp;&nbsp; -- | 40000000.00 | 40000000.00 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 8 | 10096664 | RT | New York | NY | Actual/360 | 4.400% | &nbsp;&nbsp;&nbsp; 140188.89 | &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;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 37000000.00 | 37000000.00 | 05/06/20 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 9 | 10096665 | MF | Pittsburgh | PA | Actual/360 | 4.990% | &nbsp;&nbsp;&nbsp; 139052.45 | &nbsp;&nbsp;&nbsp;&nbsp; 45940.22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 12/05/23 | 12/05/43 | &nbsp;&nbsp; -- | 32360774.81 | 32314834.59 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 10 | 10096666 | OF | Menlo Park | CA | Actual/360 | 4.210% | &nbsp;&nbsp;&nbsp; 111787.53 | &nbsp;&nbsp;&nbsp;&nbsp; 47332.80 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 30835575.23 | 30788242.43 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 11 | 10096667 | MU | Beverly | MA | Actual/360 | 4.551% | &nbsp;&nbsp;&nbsp; 108802.11 | &nbsp;&nbsp;&nbsp;&nbsp; 56347.21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/06/25 | &nbsp;&nbsp; -- | 27763313.16 | 27706965.95 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 12 | 10096668 | OF | Rye Brook | NY | Actual/360 | 4.695% | &nbsp;&nbsp;&nbsp; 122966.17 | &nbsp;&nbsp;&nbsp;&nbsp; 42881.61 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 11/05/24 | &nbsp;&nbsp; -- | 30416508.83 | 30373627.22 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 13 | 10096669 | RT | Somerville | MA | Actual/360 | 4.287% | &nbsp;&nbsp;&nbsp;&nbsp; 98070.40 | &nbsp;&nbsp;&nbsp;&nbsp; 52632.66 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 26565945.92 | 26513313.26 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 14 | 10096670 | OF | Plymouth | MN | Actual/360 | 4.188% | &nbsp;&nbsp;&nbsp;&nbsp; 94588.07 | &nbsp;&nbsp;&nbsp;&nbsp; 40431.59 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 26228320.56 | 26187888.97 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 15 | 10096671 | OF | West Valley City | UT | Actual/360 | 4.240% | &nbsp;&nbsp;&nbsp;&nbsp; 97484.67 | &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;&nbsp;&nbsp; N/A | 11/05/24 | &nbsp;&nbsp; -- | 26700000.00 | 26700000.00 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 16 | 10096672 | LO | Various | Various | Actual/360 | 4.270% | &nbsp;&nbsp;&nbsp;&nbsp; 94323.54 | &nbsp;&nbsp;&nbsp;&nbsp; 34427.86 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | 25652695.43 | 25618267.57 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 17 | 10096673 | 98 | WinstonSalem | NC | Actual/360 | 4.600% | &nbsp;&nbsp;&nbsp; 102988.89 | &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; 01/05/25 | 01/05/45 | &nbsp;&nbsp; -- | 26000000.00 | 26000000.00 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 18 | 10096674 | LO | New York | NY | Actual/360 | 3.350% | &nbsp;&nbsp;&nbsp;&nbsp; 72118.06 | &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 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | 25000000.00 | 25000000.00 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 19 | 10096675 | OF | Mountain View | CA | Actual/360 | 4.390% | &nbsp;&nbsp;&nbsp;&nbsp; 79862.07 | &nbsp;&nbsp;&nbsp;&nbsp; 32176.10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/05/24 | &nbsp;&nbsp; -- | 21125980.02 | 21093803.92 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 20 | 10096676 | 98 | Wallingford | CT | Actual/360 | 4.552% | &nbsp;&nbsp;&nbsp;&nbsp; 84902.39 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 09/05/24 | 09/05/44 | &nbsp;&nbsp; -- | 21660000.00 | 21660000.00 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 21 | 10093562 | LO | Bloomington | MN | Actual/360 | 4.500% | &nbsp;&nbsp;&nbsp;&nbsp; 71669.19 | &nbsp;&nbsp;&nbsp;&nbsp; 38281.52 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | 18495274.89 | 18456993.37 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 22 | 10096678 | LO | Rosemont | IL | Actual/360 | 4.570% | &nbsp;&nbsp;&nbsp;&nbsp; 73650.24 | &nbsp;&nbsp;&nbsp;&nbsp; 31074.63 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 11/05/24 | &nbsp;&nbsp; -- | 18715385.00 | 18684310.37 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 24 | 10096680 | OF | Salt Lake City | UT | Actual/360 | 4.030% | &nbsp;&nbsp;&nbsp;&nbsp; 55417.22 | &nbsp;&nbsp;&nbsp;&nbsp; 30829.14 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 15969101.13 | 15938271.99 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 25 | 10096681 | MH | Various | NM | Actual/360 | 4.500% | &nbsp;&nbsp;&nbsp;&nbsp; 64907.40 | &nbsp;&nbsp;&nbsp;&nbsp; 35142.45 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | 16750297.42 | 16715154.97 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 26 | 10096682 | MF | San Marcos | TX | Actual/360 | 4.282% | &nbsp;&nbsp;&nbsp;&nbsp; 61181.06 | &nbsp;&nbsp;&nbsp;&nbsp; 25241.71 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | 16590536.72 | 16565295.01 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 27 | 10096683 | MF | Houston | TX | Actual/360 | 4.397% | &nbsp;&nbsp;&nbsp;&nbsp; 49691.31 | &nbsp;&nbsp;&nbsp;&nbsp; 25396.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/06/25 | &nbsp;&nbsp; -- | 13123957.00 | 13098560.75 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 28 | 10096684 | MU | San Francisco | CA | Actual/360 | 4.200% | &nbsp;&nbsp;&nbsp;&nbsp; 45954.94 | &nbsp;&nbsp;&nbsp;&nbsp; 27397.64 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 12706433.80 | 12679036.16 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 29 | 10093747 | MF | Baltimore | MD | Actual/360 | 4.100% | &nbsp;&nbsp;&nbsp;&nbsp; 47682.31 | &nbsp;&nbsp;&nbsp;&nbsp; 21173.46 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 13505610.90 | 13484437.44 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 30 | 10096686 | RT | Bakersfield | CA | Actual/360 | 4.450% | &nbsp;&nbsp;&nbsp;&nbsp; 49669.72 | &nbsp;&nbsp;&nbsp;&nbsp; 19087.89 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/05/24 | &nbsp;&nbsp; -- | 12962013.95 | 12942926.06 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 31 | 10096687 | Various Various | Various Various | Various | Actual/360 | 4.500% | &nbsp;&nbsp;&nbsp;&nbsp; 44345.66 | &nbsp;&nbsp;&nbsp;&nbsp; 23550.17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 11444041.41 | 11420491.24 | 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 32 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &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; **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;&nbsp;&nbsp;**Interest** | &nbsp;&nbsp;&nbsp;&nbsp;**Principal** | &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; **Adjustments Repay Date Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments Repay Date Date** | **Date** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 32 | 10093565 | LO | Naples | FL | Actual/360 | 4.500% | &nbsp;&nbsp;&nbsp;&nbsp; 40004.88 | &nbsp;&nbsp;&nbsp;&nbsp; 31975.43 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 10323839.71 | 10291864.28 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 34 | 10096690 | RT | Chandler | AZ | Actual/360 | 4.500% | &nbsp;&nbsp;&nbsp;&nbsp; 42833.98 | 11053929.84 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | 11053929.84 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 35 | 10096691 | OF | Burbank | CA | Actual/360 | 4.200% | &nbsp;&nbsp;&nbsp;&nbsp; 36225.43 | &nbsp;&nbsp;&nbsp;&nbsp; 17566.46 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | 10016247.68 | &nbsp;&nbsp;&nbsp; 9998681.22 | 01/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 36 | 10096692 | LO | Austin | TX | Actual/360 | 4.550% | &nbsp;&nbsp;&nbsp;&nbsp; 30731.20 | &nbsp;&nbsp;&nbsp;&nbsp; 39157.47 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7843481.26 | &nbsp;&nbsp;&nbsp; 7804323.79 | 08/06/21 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 37 | 10093804 | MF | Houston | TX | Actual/360 | 4.490% | &nbsp;&nbsp;&nbsp;&nbsp; 34733.81 | &nbsp;&nbsp;&nbsp;&nbsp; 16042.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 8983528.09 | &nbsp;&nbsp;&nbsp; 8967485.76 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 39 | 10096695 | SS | Harahan | LA | Actual/360 | 4.350% | &nbsp;&nbsp;&nbsp;&nbsp; 30773.57 | &nbsp;&nbsp;&nbsp;&nbsp; 14029.49 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 8215413.13 | &nbsp;&nbsp;&nbsp; 8201383.64 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 40 | 10096696 | LO | Baytown | TX | Actual/360 | 4.779% | &nbsp;&nbsp;&nbsp;&nbsp; 31449.97 | &nbsp;&nbsp;&nbsp;&nbsp; 15132.34 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7642298.38 | &nbsp;&nbsp;&nbsp; 7627166.04 | 09/06/21 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 41 | 10093796 | RT | Severna Park | MD | Actual/360 | 4.680% | &nbsp;&nbsp;&nbsp;&nbsp; 32037.52 | &nbsp;&nbsp;&nbsp;&nbsp; 13238.16 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7949756.07 | &nbsp;&nbsp;&nbsp; 7936517.91 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 42 | 10096698 | IN | Mount Prospect | IL | Actual/360 | 4.150% | &nbsp;&nbsp;&nbsp;&nbsp; 30661.58 | &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;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 8580000.00 | &nbsp;&nbsp;&nbsp; 8580000.00 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 43 | 10093871 | MF | Parma Heights | OH | Actual/360 | 4.130% | &nbsp;&nbsp;&nbsp;&nbsp; 25557.45 | &nbsp;&nbsp;&nbsp;&nbsp; 15662.47 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7186347.54 | &nbsp;&nbsp;&nbsp; 7170685.07 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 45 | 10096701 | RT | Eugene | OR | Actual/360 | 4.330% | &nbsp;&nbsp;&nbsp;&nbsp; 28999.35 | &nbsp;&nbsp;&nbsp;&nbsp; 11724.69 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/05/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7777521.63 | &nbsp;&nbsp;&nbsp; 7765796.94 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 46 | 10096702 | IN | Doral | FL | Actual/360 | 4.250% | &nbsp;&nbsp;&nbsp;&nbsp; 24835.27 | &nbsp;&nbsp;&nbsp;&nbsp; 14519.92 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 6786108.64 | &nbsp;&nbsp;&nbsp; 6771588.72 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 48 | 10096704 | RT | Valley Springs | CA | Actual/360 | 4.400% | &nbsp;&nbsp;&nbsp;&nbsp; 26870.45 | &nbsp;&nbsp;&nbsp;&nbsp; 11938.52 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7091908.26 | &nbsp;&nbsp;&nbsp; 7079969.74 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 49 | 10096705 | MH | Montgomery | AL | Actual/360 | 4.837% | &nbsp;&nbsp;&nbsp;&nbsp; 25480.71 | &nbsp;&nbsp;&nbsp;&nbsp; 11929.48 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 6117530.94 | &nbsp;&nbsp;&nbsp; 6105601.46 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 50 | 10096706 | SS | San Jose | CA | Actual/360 | 4.210% | &nbsp;&nbsp;&nbsp;&nbsp; 25376.94 | &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 | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7000000.00 | &nbsp;&nbsp;&nbsp; 7000000.00 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 52 | 10096708 | MF | Palo Alto | CA | Actual/360 | 4.143% | &nbsp;&nbsp;&nbsp;&nbsp; 20128.94 | &nbsp;&nbsp;&nbsp;&nbsp; 11441.31 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 5642178.05 | &nbsp;&nbsp;&nbsp; 5630736.74 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 53 | 10096709 | OF | Ronkonkoma | NY | Actual/360 | 4.290% | &nbsp;&nbsp;&nbsp;&nbsp; 20921.36 | &nbsp;&nbsp;&nbsp;&nbsp; 10465.70 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/05/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 5663349.06 | &nbsp;&nbsp;&nbsp; 5652883.36 | 02/05/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 55 | 10096711 | LO | Jacksonville | NC | Actual/360 | 5.150% | &nbsp;&nbsp;&nbsp;&nbsp; 21337.41 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8967.05 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 4811443.16 | &nbsp;&nbsp;&nbsp; 4802476.11 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 56 | 10096712 | SS | Jupiter | FL | Actual/360 | 4.600% | &nbsp;&nbsp;&nbsp;&nbsp; 18655.62 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9539.82 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 4709692.81 | &nbsp;&nbsp;&nbsp; 4700152.99 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 57 | 10096713 | RT | Shreveport | LA | Actual/360 | 4.475% | &nbsp;&nbsp;&nbsp;&nbsp; 18504.58 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8018.47 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 4802053.95 | &nbsp;&nbsp;&nbsp; 4794035.48 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 58 | 10096714 | MF | Belleair Bluffs | FL | Actual/360 | 4.865% | &nbsp;&nbsp;&nbsp;&nbsp; 18456.87 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8501.80 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 4405710.39 | &nbsp;&nbsp;&nbsp; 4397208.59 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 59 | 10096715 | MF | DeSoto | TX | Actual/360 | 4.500% | &nbsp;&nbsp;&nbsp;&nbsp; 15719.54 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8348.01 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 4056656.68 | &nbsp;&nbsp;&nbsp; 4048308.67 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 60 | 10096716 | MF | Vincennes | IN | Actual/360 | 4.428% | &nbsp;&nbsp;&nbsp;&nbsp; 15438.16 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8426.61 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 4048821.20 | &nbsp;&nbsp;&nbsp; 4040394.59 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 62 | 10096718 | RT | Columbus | OH | Actual/360 | 4.732% | &nbsp;&nbsp;&nbsp;&nbsp; 13936.40 | &nbsp;&nbsp;&nbsp;&nbsp; 10535.38 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 10/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 3419801.39 | &nbsp;&nbsp;&nbsp; 3409266.01 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 63 | 10096719 | SS | Nashville | TN | Actual/360 | 4.360% | &nbsp;&nbsp;&nbsp;&nbsp; 14671.60 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7668.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 3907794.54 | &nbsp;&nbsp;&nbsp; 3900125.82 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 64 | 10093811 | RT | Broomfield | CO | Actual/360 | 4.630% | &nbsp;&nbsp;&nbsp;&nbsp; 14476.57 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6100.98 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 01/06/25 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 3630992.66 | &nbsp;&nbsp;&nbsp; 3624891.68 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 65 | 10096721 | LO | Sarasota | FL | Actual/360 | 5.250% | &nbsp;&nbsp;&nbsp;&nbsp; 14687.68 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9282.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 12/06/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 3248888.51 | &nbsp;&nbsp;&nbsp; 3239606.28 | 02/06/23 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 66 | 10096722 | RT | Columbia | MS | Actual/360 | 4.570% | &nbsp;&nbsp;&nbsp;&nbsp; 13328.20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6978.21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 11/05/24 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 3386851.65 | &nbsp;&nbsp;&nbsp; 3379873.44 | 02/05/23 |  |
|© 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 32 |

---

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 1) |  |  |  |  |  |  |
|  |  | **Prop** |  |  |  |  |  |  |  |  | **Original** | **Adjusted** | &nbsp;&nbsp; **Beginning** | &nbsp;&nbsp;&nbsp; **Ending** | &nbsp;&nbsp; **Paid** |  |
|  |  | **Type** |  |  | &nbsp;&nbsp;&nbsp; **Interest** |  | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Principal** | **Anticipated Maturity** | **Anticipated Maturity** | **Maturity** | &nbsp;&nbsp; **Scheduled** | **Scheduled** | **Through** |  |
| **Pros ID** | **Loan ID** | **(1)** | **City** | **State** | **Accrual Type Gross Rate** | **Accrual Type Gross Rate** | &nbsp;&nbsp;&nbsp;&nbsp; **Interest** | &nbsp;&nbsp;&nbsp;&nbsp;**Principal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Adjustments** | **Repay Date** | &nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Date** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 67 | 10096723 | IN | Denver | CO | &nbsp;&nbsp; Actual/360 | 4.609% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13371.37 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5180.17 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 11/06/24 | &nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp;&nbsp;&nbsp; 3369069.49 | &nbsp;&nbsp;&nbsp;&nbsp; 3,363,889.32 02/06/23 | &nbsp;&nbsp;&nbsp;&nbsp; 3,363,889.32 02/06/23 |  |
| &nbsp;&nbsp; **Totals** |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **3844884.93** | **12451488.86** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** |  |  |  | **1036202151.72** | **1023750662.78** |  |  |
| &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 32 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &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;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&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;&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 | 11325053.00 | 9373753.00 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 4 | 6122285.91 | 6190164.56 | 01/01/22 | 12/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 5 | 822318.99 | 2126876.50 | 01/01/22 | 12/31/22 | 07/06/21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 6 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 7 | 4213128.00 | 3159846.00 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 8 | 0.00 | 1823580.00 | 02/01/19 | 09/30/19 | 12/06/22 | 23194744.94 | 2743719.19 | 52097.40 | 1799899.25 | 0.00 | 0.00 |  |  |
| 9 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 10 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 11 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 12 | 7210689.05 | 6378081.46 | 01/01/22 | 12/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 13 | 2456747.76 | 2002329.28 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 14 | 2812770.30 | 2046941.49 | 01/01/22 | 06/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 15 | 2388239.24 | 1904996.99 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 16 | 2952303.06 | 3540281.27 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 17 | 0.00 | 2702933.70 | 01/01/19 | 09/30/19 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 18 | 1110337.14 | 5477454.78 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 19 | (577789.49) | (467403.61) | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 20 | 0.00 | 1108263.18 | 01/01/21 | 09/30/21 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 21 | 700597.88 | 1412227.53 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 22 | 1310195.30 | 3199826.67 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 24 | 1928802.57 | 1319822.56 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 25 | 2458426.66 | 1953397.22 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 26 | 1297311.68 | 1058340.70 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 27 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 28 | 29030.45 | 28729.28 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 29 | 1092522.44 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 30 | 1314693.14 | 1016510.01 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 31 | 1855529.82 | 1369262.39 | 01/01/22 | 09/30/22 | -- | 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 18 of 32 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &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;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&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;&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** |  |
| 32 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 34 | 0.00 | 542744.79 | 01/01/19 | 06/30/19 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 35 | 1468124.79 | 885331.54 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 53731.51 | 53731.51 | 0.00 | 0.00 |  |  |
| 36 | 0.00 | 0.00 | -- | -- | 07/06/21 | 0.00 | 0.00 | 69823.16 | 1273692.84 | 211837.76 | 0.00 |  |  |
| 37 | 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 | 0.00 | 572762.12 | 07/01/18 | 06/30/19 | 11/07/22 | 1037517.22 | 42571.12 | 42253.30 | 748716.27 | 87754.38 | 0.00 |  |  |
| 41 | 917097.36 | 687797.88 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 42 | 1180492.58 | 913206.70 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 43 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 45 | 779022.94 | 627373.44 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 46 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 48 | 738973.57 | 784776.78 | 01/01/22 | 12/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 1973.92 | 0.00 |  |  |
| 49 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 50 | 652608.70 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 52 | (26673.03) | 62492.04 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 53 | 918509.36 | 564518.99 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 5809.17 | 0.00 |  |  |
| 55 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 56 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 57 | 510349.81 | 561969.93 | 01/01/22 | 12/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 58 | 403173.33 | 332898.00 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 59 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |  |
| 60 | 190454.74 | 68316.43 | 01/01/22 | 03/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 62 | 642314.83 | 467905.00 | 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 |  |
| 64 | 351649.23 | 263712.48 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 65 | 500901.36 | 745207.64 | 01/01/23 | 12/31/23 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| 66 | 359427.72 | 277478.27 | 01/01/22 | 09/30/22 | -- | 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 32 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; Mortgage Loan Detail (Part 2) |  |  |  |  |  |
|  |  |  | **Most Recent** | **Most Recent** | **Appraisal** |  |  |  |  | **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** |  |
| 67 | 571615.54 | 517568.42 | 01/01/22 | 12/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |  |
| **Totals** | **62981235.73** | **67602275.41** |  |  |  | **24232262.16** | **2786290.31** | **217905.36** | **3876039.87** | **307375.23** | **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 32 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Principal Prepayment Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Principal Prepayment Detail |  |  |
|  |  |  | **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** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Amount** | &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; 34 | &nbsp;&nbsp; 10096690 | &nbsp;&nbsp;&nbsp; 11035454.90 | Payoff w/ yield maintenance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 331063.65 |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  | &nbsp;&nbsp;&nbsp; **11035454.90** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **331063.65** |
| &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. |  |  |  | &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 32 |

---

------

---

| | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  |  | &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** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 02/10/23 | 0 | 0.00 | 0 | 0.00 | 3 | 52431489.83 | 0 | 0.00 | 1 | 37000000.00 | 0 | 0.00 | 0 | 0.00 | 1 | 11035454.90 | 4.306897% | 4.295017% | 20 |
| 01/12/23 | 0 | 0.00 | 0 | 0.00 | 3 | 52485779.64 | 0 | 0.00 | 1 | 37000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309031% | 4.297168% | 21 |
| 12/12/22 | 0 | 0.00 | 0 | 0.00 | 3 | 52539854.61 | 0 | 0.00 | 1 | 37000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309106% | 4.297242% | 22 |
| 11/14/22 | 0 | 0.00 | 0 | 0.00 | 3 | 52595727.45 | 0 | 0.00 | 1 | 37000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309187% | 4.297322% | 23 |
| 10/13/22 | 0 | 0.00 | 0 | 0.00 | 3 | 52649367.24 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309261% | 4.297394% | 24 |
| 09/12/22 | 1 | 4848289.54 | 0 | 0.00 | 3 | 52704820.55 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309340% | 4.297473% | 25 |
| 08/12/22 | 0 | 0.00 | 0 | 0.00 | 3 | 52758028.54 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309413% | 4.297544% | 26 |
| 07/12/22 | 0 | 0.00 | 0 | 0.00 | 3 | 52811025.98 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309485% | 4.297615% | 27 |
| 06/10/22 | 0 | 0.00 | 0 | 0.00 | 3 | 52865860.04 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309563% | 4.297692% | 28 |
| 05/12/22 | 0 | 0.00 | 0 | 0.00 | 3 | 52918430.68 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309634% | 4.297762% | 29 |
| 04/12/22 | 0 | 0.00 | 0 | 0.00 | 3 | 52972853.29 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309711% | 4.297838% | 30 |
| 03/11/22 | 1 | 76500000.00 | 0 | 0.00 | 3 | 53025000.44 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.309781% | 4.297906% | 31 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Foreclosure and REO Totals are included in the delinquencies aging categories. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Foreclosure and REO Totals are included in the delinquencies aging categories. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Foreclosure and REO Totals are included in the delinquencies aging categories. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Foreclosure and REO Totals are included in the delinquencies aging categories. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Foreclosure and REO Totals are included in the delinquencies aging categories. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Foreclosure and REO Totals are included in the delinquencies aging categories. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Foreclosure and REO Totals are included in the delinquencies aging categories. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Foreclosure and REO Totals are included in the delinquencies aging categories. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: 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 32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 22 of 32 |

---

------

---

| | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | &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; **Bankruptcy** | &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; 8 | 10096664 | 05/06/20 | &nbsp;&nbsp;&nbsp;&nbsp; 32 | &nbsp;&nbsp;&nbsp;&nbsp; 3 |  | 52097.40 | 1799899.25 | 141955.81 | 37000000.00 | 03/29/19 | 2 |  |  |  | &nbsp;&nbsp;&nbsp; 10/26/22 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 35 | 10096691 | 01/06/23 | &nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp; B |  | 53731.51 | 53731.51 | 0.00 | 10016247.68 |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 36 | 10096692 | 08/06/21 | &nbsp;&nbsp;&nbsp;&nbsp; 17 | &nbsp;&nbsp;&nbsp;&nbsp; 3 |  | 69823.16 | 1273692.84 | 484662.46 | 8495291.85 | 04/15/20 | 3 | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;02/28/22 | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;02/28/22 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40 | 10096696 | 09/06/21 | &nbsp;&nbsp;&nbsp;&nbsp; 16 | &nbsp;&nbsp;&nbsp;&nbsp; 3 |  | 42253.30 | 748716.27 | 122801.55 | 7885173.73 | 04/28/20 | 13 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  |  |  |  | **217905.36** | **3876039.87** | **749419.82** | **63396713.26** |  |  |  |  |  |  |
| &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 32 |

---

------

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | 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; **Total** | **Performing** | &nbsp;&nbsp;&nbsp; **Non-Performing** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **REO/Foreclosure** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **REO/Foreclosure** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Past Maturity |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | 0 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 - 6 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | 0 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 7 - 12 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | 0 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 13 - 24 Months | &nbsp;&nbsp;&nbsp;&nbsp; 13 - 24 Months | &nbsp;&nbsp; 903775828 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 851344338 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 15431490 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 15431490 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 37000000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 25 - 36 Months | &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 | 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; 37 - 48 Months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | 0 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 49 - 60 Months | &nbsp;&nbsp;&nbsp;&nbsp; 49 - 60 Months | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | 0 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; > 60 Months |  | &nbsp;&nbsp; 119974835 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 119974835 | 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** |  |  |  |  |  |
|  | &nbsp;&nbsp; **Total** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Current** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**30-59 Days** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;**REO/Foreclosure** |  |
| &nbsp;&nbsp;&nbsp; Feb-23 | 1023750663 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 971319173 | &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; 15431490 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 37000000 |  |
| &nbsp;&nbsp;&nbsp; Jan-23 | 1036202152 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 983716372 | &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; 15485780 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 37000000 |  |
| &nbsp;&nbsp;&nbsp; Dec-22 | 1037612865 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 985073010 | &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; 15539855 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 37000000 |  |
| &nbsp;&nbsp;&nbsp; Nov-22 | 1039111855 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 986516127 | &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; 15595727 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 37000000 |  |
| &nbsp;&nbsp;&nbsp; Oct-22 | 1040511633 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 987862266 | &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; 52649367 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Sep-22 | 1042000079 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 984446969 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4848290 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 52704821 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Aug-22 | 1043389004 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 990630975 | &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; 52758029 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Jul-22 | 1044772710 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 991961684 | &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; 52811026 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Jun-22 | 1046245659 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 993379799 | &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; 52865860 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; May-22 | 1047618631 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 994700200 | &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; 52918431 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Apr-22 | 1049081230 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 996108376 | &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; 52972853 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Mar-22 | 1050443546 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 920918546 | &nbsp;&nbsp;&nbsp;&nbsp; 76500000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 53025000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |  |  |
|© 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 32 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &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** |
| 8 | 10096664 | 37000000.00 | 37000000.00 | 17500000.00 | 11/11/22 | 1823580.00 | 1.47000 | 09/30/19 | 01/06/25 | I/O |
| 14 | 10096670 | 26187888.97 | 26187888.97 | 43400000.00 | 10/21/14 | 1969856.99 | 2.43000 | 06/30/22 | 01/06/25 | 264 |
| 17 | 10096673 | 26000000.00 | 26000000.00 | 36400000.00 | 06/20/19 | 2702933.70 | 2.96000 | 09/30/19 | 01/05/45 | (96) |
| 34 | 10096690 | 0.00 | - | 18550000.00 | 10/02/14 | 486894.29 | 1.32000 | 06/30/19 | 12/06/24 | 264 |
| 36 | 10096692 | 7804323.79 | 8495291.85 | 16900000.00 | 08/12/22 | 1.90 | 1.68000 | -- | 02/06/25 | 143 |
| 40 | 10096696 | 7627166.04 | 7885173.73 | 8200000.00 | 10/28/22 | 459696.12 | 0.82000 | 06/30/19 | 12/06/24 | 261 |
| **Totals** |  | **104619378.80** | **105568354.55** | **140950000.00** |  | **7442963.00** |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | Page 25 of 32 |

---

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 |
|  |  |  |  | **Servicing** |  |  |
|  |  | **Property** |  | **Transfer** | &nbsp;&nbsp; **Resolution** |  |
| &nbsp;&nbsp; **Pros ID** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan ID** | &nbsp;&nbsp; **Type¹** | **State** | &nbsp;&nbsp;&nbsp; **Date** | **Strategy Code²** | **Special Servicing Comments** |
| &nbsp;&nbsp;&nbsp; 8 | &nbsp;&nbsp;&nbsp; 10096664 | &nbsp;&nbsp;&nbsp; RT | NY | 03/29/19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2 |  |
|  | 2/6/2023 The property remained solely occupied by The Kooples (the former Derek Lam space was vacant since 2019) until the Receiver agreed to a Lease with Barbara Strum. The Borrower was unable to submit a mutually acceptable | 2/6/2023 The property remained solely occupied by The Kooples (the former Derek Lam space was vacant since 2019) until the Receiver agreed to a Lease with Barbara Strum. The Borrower was unable to submit a mutually acceptable | 2/6/2023 The property remained solely occupied by The Kooples (the former Derek Lam space was vacant since 2019) until the Receiver agreed to a Lease with Barbara Strum. The Borrower was unable to submit a mutually acceptable | 2/6/2023 The property remained solely occupied by The Kooples (the former Derek Lam space was vacant since 2019) until the Receiver agreed to a Lease with Barbara Strum. The Borrower was unable to submit a mutually acceptable | 2/6/2023 The property remained solely occupied by The Kooples (the former Derek Lam space was vacant since 2019) until the Receiver agreed to a Lease with Barbara Strum. The Borrower was unable to submit a mutually acceptable | 2/6/2023 The property remained solely occupied by The Kooples (the former Derek Lam space was vacant since 2019) until the Receiver agreed to a Lease with Barbara Strum. The Borrower was unable to submit a mutually acceptable |
|  | settlement offer and a Receiver was put in place. The Special Servicer filed a foreclosure action and a foreclosure auction occurred on 10/26/22 with the Lender being the highest bidder. Special Servicer is working on extending the existing | settlement offer and a Receiver was put in place. The Special Servicer filed a foreclosure action and a foreclosure auction occurred on 10/26/22 with the Lender being the highest bidder. Special Servicer is working on extending the existing | settlement offer and a Receiver was put in place. The Special Servicer filed a foreclosure action and a foreclosure auction occurred on 10/26/22 with the Lender being the highest bidder. Special Servicer is working on extending the existing | settlement offer and a Receiver was put in place. The Special Servicer filed a foreclosure action and a foreclosure auction occurred on 10/26/22 with the Lender being the highest bidder. Special Servicer is working on extending the existing | settlement offer and a Receiver was put in place. The Special Servicer filed a foreclosure action and a foreclosure auction occurred on 10/26/22 with the Lender being the highest bidder. Special Servicer is working on extending the existing | settlement offer and a Receiver was put in place. The Special Servicer filed a foreclosure action and a foreclosure auction occurred on 10/26/22 with the Lender being the highest bidder. Special Servicer is working on extending the existing |
|  | tenants in place at increased market rent s and evaluate a potential sale once stabilized. | tenants in place at increased market rent s and evaluate a potential sale once stabilized. | tenants in place at increased market rent s and evaluate a potential sale once stabilized. | tenants in place at increased market rent s and evaluate a potential sale once stabilized. | tenants in place at increased market rent s and evaluate a potential sale once stabilized. |  |
| &nbsp;&nbsp; 14 | &nbsp;&nbsp;&nbsp; 10096670 | &nbsp;&nbsp;&nbsp; OF | MN | 09/09/22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 |  |
|  | 2/6/2023 Borrower has effectuated a Guarantor merger without Lender consent. Special Servicer conducted an initial call with Borrower's agent on 10/3/2022; Lender's counsel has requested certain documents from the Borrower. Special | 2/6/2023 Borrower has effectuated a Guarantor merger without Lender consent. Special Servicer conducted an initial call with Borrower's agent on 10/3/2022; Lender's counsel has requested certain documents from the Borrower. Special | 2/6/2023 Borrower has effectuated a Guarantor merger without Lender consent. Special Servicer conducted an initial call with Borrower's agent on 10/3/2022; Lender's counsel has requested certain documents from the Borrower. Special | 2/6/2023 Borrower has effectuated a Guarantor merger without Lender consent. Special Servicer conducted an initial call with Borrower's agent on 10/3/2022; Lender's counsel has requested certain documents from the Borrower. Special | 2/6/2023 Borrower has effectuated a Guarantor merger without Lender consent. Special Servicer conducted an initial call with Borrower's agent on 10/3/2022; Lender's counsel has requested certain documents from the Borrower. Special | 2/6/2023 Borrower has effectuated a Guarantor merger without Lender consent. Special Servicer conducted an initial call with Borrower's agent on 10/3/2022; Lender's counsel has requested certain documents from the Borrower. Special |
|  | Servicer demanded an inspection of the Borrower's books and records; this review has been completed. Special Servicer will assess the Loan for a return to the Master Servicer. | Servicer demanded an inspection of the Borrower's books and records; this review has been completed. Special Servicer will assess the Loan for a return to the Master Servicer. | Servicer demanded an inspection of the Borrower's books and records; this review has been completed. Special Servicer will assess the Loan for a return to the Master Servicer. | Servicer demanded an inspection of the Borrower's books and records; this review has been completed. Special Servicer will assess the Loan for a return to the Master Servicer. | Servicer demanded an inspection of the Borrower's books and records; this review has been completed. Special Servicer will assess the Loan for a return to the Master Servicer. | Servicer demanded an inspection of the Borrower's books and records; this review has been completed. Special Servicer will assess the Loan for a return to the Master Servicer. |
| &nbsp;&nbsp; 17 | &nbsp;&nbsp;&nbsp; 10096673 | &nbsp;&nbsp;&nbsp;&nbsp; 98 | NC | 01/08/18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 |  |
|  | 2/6/2023 Special Servicer continues to monitor ongoing litigation surrounding one of the sponsors (litigation is expected to conclude in July or August 2023). Once all proceedings have concluded, Special Servicer will assess outstanding risk and | 2/6/2023 Special Servicer continues to monitor ongoing litigation surrounding one of the sponsors (litigation is expected to conclude in July or August 2023). Once all proceedings have concluded, Special Servicer will assess outstanding risk and | 2/6/2023 Special Servicer continues to monitor ongoing litigation surrounding one of the sponsors (litigation is expected to conclude in July or August 2023). Once all proceedings have concluded, Special Servicer will assess outstanding risk and | 2/6/2023 Special Servicer continues to monitor ongoing litigation surrounding one of the sponsors (litigation is expected to conclude in July or August 2023). Once all proceedings have concluded, Special Servicer will assess outstanding risk and | 2/6/2023 Special Servicer continues to monitor ongoing litigation surrounding one of the sponsors (litigation is expected to conclude in July or August 2023). Once all proceedings have concluded, Special Servicer will assess outstanding risk and | 2/6/2023 Special Servicer continues to monitor ongoing litigation surrounding one of the sponsors (litigation is expected to conclude in July or August 2023). Once all proceedings have concluded, Special Servicer will assess outstanding risk and |
|  | determine the appropriate next steps. Borrower is current on senior & mezzanine loan payments. Cash sweep has commenced. | determine the appropriate next steps. Borrower is current on senior & mezzanine loan payments. Cash sweep has commenced. | determine the appropriate next steps. Borrower is current on senior & mezzanine loan payments. Cash sweep has commenced. | determine the appropriate next steps. Borrower is current on senior & mezzanine loan payments. Cash sweep has commenced. | determine the appropriate next steps. Borrower is current on senior & mezzanine loan payments. Cash sweep has commenced. |  |
| &nbsp;&nbsp; 34 | &nbsp;&nbsp;&nbsp; 10096690 | &nbsp;&nbsp;&nbsp; RT | AZ | 08/07/19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 11 |  |
|  | Special Servicer comments are not available for this cycle. | Special Servicer comments are not available for this cycle. | Special Servicer comments are not available for this cycle. | Special Servicer comments are not available for this cycle. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 26 of 32 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 |  |
|  |  |  |  | **Servicing** |  |  |  |  |
|  |  | **Property** |  | **Transfer** | &nbsp;&nbsp; **Resolution** |  |  |  |
| &nbsp;&nbsp; **Pros ID** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan ID** | &nbsp;&nbsp; **Type¹** | &nbsp;&nbsp; **State** | &nbsp;&nbsp;&nbsp; **Date** | **Strategy Code²** |  | **Special Servicing Comments** |  |
| &nbsp;&nbsp; 36 | &nbsp;&nbsp;&nbsp; 10096692 | &nbsp;&nbsp;&nbsp; LO | &nbsp;&nbsp;&nbsp; TX | 04/15/20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3 |  |  |  |
|  | 2/6/2023 Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower executed the pre-negotiation letter. Borrower and Special Servicer worked with counsel to document a short-term | 2/6/2023 Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower executed the pre-negotiation letter. Borrower and Special Servicer worked with counsel to document a short-term | 2/6/2023 Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower executed the pre-negotiation letter. Borrower and Special Servicer worked with counsel to document a short-term | 2/6/2023 Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower executed the pre-negotiation letter. Borrower and Special Servicer worked with counsel to document a short-term | 2/6/2023 Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower executed the pre-negotiation letter. Borrower and Special Servicer worked with counsel to document a short-term | 2/6/2023 Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower executed the pre-negotiation letter. Borrower and Special Servicer worked with counsel to document a short-term | 2/6/2023 Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower executed the pre-negotiation letter. Borrower and Special Servicer worked with counsel to document a short-term | 2/6/2023 Loan transferred for Imminent Monetary Default at borrower's request as a result of the Covid-19 pandemic. Borrower executed the pre-negotiation letter. Borrower and Special Servicer worked with counsel to document a short-term |
|  | forbearance agreement. However, after full approval and preparation of the agreement, Borrower indicated they may not be able to perform under the previously agreed on Covid forbearance terms. Borrower filed Chapter 11 bankruptcy on | forbearance agreement. However, after full approval and preparation of the agreement, Borrower indicated they may not be able to perform under the previously agreed on Covid forbearance terms. Borrower filed Chapter 11 bankruptcy on | forbearance agreement. However, after full approval and preparation of the agreement, Borrower indicated they may not be able to perform under the previously agreed on Covid forbearance terms. Borrower filed Chapter 11 bankruptcy on | forbearance agreement. However, after full approval and preparation of the agreement, Borrower indicated they may not be able to perform under the previously agreed on Covid forbearance terms. Borrower filed Chapter 11 bankruptcy on | forbearance agreement. However, after full approval and preparation of the agreement, Borrower indicated they may not be able to perform under the previously agreed on Covid forbearance terms. Borrower filed Chapter 11 bankruptcy on | forbearance agreement. However, after full approval and preparation of the agreement, Borrower indicated they may not be able to perform under the previously agreed on Covid forbearance terms. Borrower filed Chapter 11 bankruptcy on | forbearance agreement. However, after full approval and preparation of the agreement, Borrower indicated they may not be able to perform under the previously agreed on Covid forbearance terms. Borrower filed Chapter 11 bankruptcy on | forbearance agreement. However, after full approval and preparation of the agreement, Borrower indicated they may not be able to perform under the previously agreed on Covid forbearance terms. Borrower filed Chapter 11 bankruptcy on |
|  | 2/28/22. Lender filed a proof of claim and a motion seeking to appoint a US Trustee which was ultimately unsuccessful. Mediation was scheduled for the week of 8/8. Mediation was unsuccessful. Hearing on objection to claim amount to be heard | 2/28/22. Lender filed a proof of claim and a motion seeking to appoint a US Trustee which was ultimately unsuccessful. Mediation was scheduled for the week of 8/8. Mediation was unsuccessful. Hearing on objection to claim amount to be heard | 2/28/22. Lender filed a proof of claim and a motion seeking to appoint a US Trustee which was ultimately unsuccessful. Mediation was scheduled for the week of 8/8. Mediation was unsuccessful. Hearing on objection to claim amount to be heard | 2/28/22. Lender filed a proof of claim and a motion seeking to appoint a US Trustee which was ultimately unsuccessful. Mediation was scheduled for the week of 8/8. Mediation was unsuccessful. Hearing on objection to claim amount to be heard | 2/28/22. Lender filed a proof of claim and a motion seeking to appoint a US Trustee which was ultimately unsuccessful. Mediation was scheduled for the week of 8/8. Mediation was unsuccessful. Hearing on objection to claim amount to be heard | 2/28/22. Lender filed a proof of claim and a motion seeking to appoint a US Trustee which was ultimately unsuccessful. Mediation was scheduled for the week of 8/8. Mediation was unsuccessful. Hearing on objection to claim amount to be heard | 2/28/22. Lender filed a proof of claim and a motion seeking to appoint a US Trustee which was ultimately unsuccessful. Mediation was scheduled for the week of 8/8. Mediation was unsuccessful. Hearing on objection to claim amount to be heard | 2/28/22. Lender filed a proof of claim and a motion seeking to appoint a US Trustee which was ultimately unsuccessful. Mediation was scheduled for the week of 8/8. Mediation was unsuccessful. Hearing on objection to claim amount to be heard |
|  | in November. Borrower and Special Servicer continue to negotiate a possible settlement. Lender and Borrower have come to terms on an approved Chapter 11 plan. Lender is waiting on the entry of the approved plan. | in November. Borrower and Special Servicer continue to negotiate a possible settlement. Lender and Borrower have come to terms on an approved Chapter 11 plan. Lender is waiting on the entry of the approved plan. | in November. Borrower and Special Servicer continue to negotiate a possible settlement. Lender and Borrower have come to terms on an approved Chapter 11 plan. Lender is waiting on the entry of the approved plan. | in November. Borrower and Special Servicer continue to negotiate a possible settlement. Lender and Borrower have come to terms on an approved Chapter 11 plan. Lender is waiting on the entry of the approved plan. | in November. Borrower and Special Servicer continue to negotiate a possible settlement. Lender and Borrower have come to terms on an approved Chapter 11 plan. Lender is waiting on the entry of the approved plan. | in November. Borrower and Special Servicer continue to negotiate a possible settlement. Lender and Borrower have come to terms on an approved Chapter 11 plan. Lender is waiting on the entry of the approved plan. | in November. Borrower and Special Servicer continue to negotiate a possible settlement. Lender and Borrower have come to terms on an approved Chapter 11 plan. Lender is waiting on the entry of the approved plan. | in November. Borrower and Special Servicer continue to negotiate a possible settlement. Lender and Borrower have come to terms on an approved Chapter 11 plan. Lender is waiting on the entry of the approved plan. |
| &nbsp;&nbsp; 40 | &nbsp;&nbsp;&nbsp; 10096696 | &nbsp;&nbsp;&nbsp; LO | &nbsp;&nbsp;&nbsp; TX | 04/28/20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 |  |  |  |
|  | 2/6/2023 Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is now in payment default. Lender is dual tracking settlement discussions with the legal process. Lender and | 2/6/2023 Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is now in payment default. Lender is dual tracking settlement discussions with the legal process. Lender and | 2/6/2023 Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is now in payment default. Lender is dual tracking settlement discussions with the legal process. Lender and | 2/6/2023 Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is now in payment default. Lender is dual tracking settlement discussions with the legal process. Lender and | 2/6/2023 Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is now in payment default. Lender is dual tracking settlement discussions with the legal process. Lender and | 2/6/2023 Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is now in payment default. Lender is dual tracking settlement discussions with the legal process. Lender and | 2/6/2023 Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is now in payment default. Lender is dual tracking settlement discussions with the legal process. Lender and | 2/6/2023 Loan transferred for Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. The Loan is now in payment default. Lender is dual tracking settlement discussions with the legal process. Lender and |
|  | Borrower are negotiatinga forbearance to bring the loan current and pay all past due reserves. The Lender confirmed the PIP work has been completed and is now finalizing the forbearance. | Borrower are negotiatinga forbearance to bring the loan current and pay all past due reserves. The Lender confirmed the PIP work has been completed and is now finalizing the forbearance. | Borrower are negotiatinga forbearance to bring the loan current and pay all past due reserves. The Lender confirmed the PIP work has been completed and is now finalizing the forbearance. | Borrower are negotiatinga forbearance to bring the loan current and pay all past due reserves. The Lender confirmed the PIP work has been completed and is now finalizing the forbearance. | Borrower are negotiatinga forbearance to bring the loan current and pay all past due reserves. The Lender confirmed the PIP work has been completed and is now finalizing the forbearance. | Borrower are negotiatinga forbearance to bring the loan current and pay all past due reserves. The Lender confirmed the PIP work has been completed and is now finalizing the forbearance. | Borrower are negotiatinga forbearance to bring the loan current and pay all past due reserves. The Lender confirmed the PIP work has been completed and is now finalizing the forbearance. |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** |  |  |  |  | **2 Resolution Strategy Code** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; HC - Health Care | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; HC - Health Care |  | MU - Mixed Use |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; WH - Warehouse | &nbsp;&nbsp; 1 - Modification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6 - DPO | 10 - Deed in Lieu of Foreclosures |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MF - Multi-Family | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MF - Multi-Family |  | SS - Self Storage |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO - Lodging | &nbsp;&nbsp; 2 - Foreclosure | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7 - REO | 11- Full Payoff |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; RT - Retail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; RT - Retail |  | SF - Single Family Rental | SF - Single Family Rental | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 - Other | &nbsp;&nbsp; 3 - Bankruptcy | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8 - Resolved | 12 - Reps and Warranties |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN - Industrial | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN - Industrial |  | OF - Office |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MH - Mobile Home Park | &nbsp;&nbsp; 4 - Extension | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 - Pending Return to Master Servicer | 13 - TBD |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SE - Securities | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SE - Securities |  | CH - Cooperative Housing | CH - Cooperative Housing | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; ZZ - Missing Information/Undefined | &nbsp;&nbsp; 5 - Note Sale | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 - Other |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 27 of 32 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Modified Loan Detail | Modified Loan Detail |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Pre-Modification** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Pre-Modification** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Post-Modification** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Post-Modification** |  | **Modification** | **Modification** |
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Modification** | **Modification Booking** | &nbsp;&nbsp; **Closing** | &nbsp;&nbsp; **Effective** |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Rate** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan Number** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Code¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** |
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **No modified loans this period** | &nbsp;&nbsp;&nbsp;&nbsp; **No modified loans this period** |  |  |  |
| **1 Modification Codes** | **1 Modification Codes** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 1 - Maturity Date Extension | &nbsp;&nbsp;&nbsp;&nbsp; 1 - Maturity Date Extension | 5 - Temporary Rate Reduction | 8 - Other |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 2 - Amortization Change | &nbsp;&nbsp;&nbsp;&nbsp; 2 - Amortization Change | 6 - Capitalization on Interest | 9 - Combination |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 3 - Principal Write-Off | &nbsp;&nbsp;&nbsp;&nbsp; 3 - Principal Write-Off | 7 - Capitalization on Taxes | 10 - Forbearance |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Please refer to Servicer Reports for modification comments. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Please refer to Servicer Reports for modification comments. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Please refer to Servicer Reports for modification comments. |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  | &nbsp;&nbsp;&nbsp; Page 28 of 32 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &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; **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; 3 | 10096659 | 12/12/19 | &nbsp;&nbsp;&nbsp; 85000000.00 | &nbsp;&nbsp;&nbsp; 153200000.00 | &nbsp;&nbsp;&nbsp; 85319451.96 | &nbsp;&nbsp;&nbsp; 319451.96 | &nbsp;&nbsp;&nbsp; 85000000.00 | &nbsp;&nbsp;&nbsp; 84680548.04 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; (1118.24) | &nbsp;&nbsp;&nbsp; 1118.24 | &nbsp;&nbsp;&nbsp; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; 61 | 10096717 | 06/12/19 | &nbsp;&nbsp;&nbsp; 3871148.71 | &nbsp;&nbsp;&nbsp; 5000000.00 | &nbsp;&nbsp;&nbsp; 4254593.29 | &nbsp;&nbsp;&nbsp; 403479.70 | &nbsp;&nbsp;&nbsp; 4254593.29 | &nbsp;&nbsp;&nbsp; 3851113.59 | &nbsp;&nbsp;&nbsp; 20035.12 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 20035.12 | &nbsp;&nbsp;&nbsp; 0.44% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current Period Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current Period Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Cumulative Totals** | &nbsp;&nbsp;&nbsp; **88871148.71** | &nbsp;&nbsp;&nbsp; **158200000.00** | &nbsp;&nbsp;&nbsp; **89574045.25** | &nbsp;&nbsp;&nbsp; **722931.66** | &nbsp;&nbsp;&nbsp; **89254593.29** | &nbsp;&nbsp;&nbsp; **88531661.63** | &nbsp;&nbsp;&nbsp; **20035.12** | &nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp; **(1118.24)** | &nbsp;&nbsp;&nbsp; **21153.36** |  |
| &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.). | &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. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 29 of 32 |

---

------

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Historical Bond / Collateral Loss Reconciliation Detail | Historical Bond / Collateral Loss Reconciliation Detail | Historical Bond / Collateral Loss Reconciliation Detail | Historical Bond / Collateral Loss Reconciliation Detail | Historical Bond / Collateral Loss Reconciliation Detail |  |  |  |
|  |  |  | &nbsp;&nbsp; **Certificate** | **Reimb of Prior** |  |  |  |  |  |  |  |
|  |  |  | **Interest Paid** | **Realized Losses** |  | **Loss Covered by** |  |  |  |  | **Total Loss** |
|  |  |  | **from Collateral** | **from Collateral** | &nbsp;&nbsp;&nbsp; **Aggregate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Credit** | **Loss Applied to** | **Loss Applied to** | **Non-Cash** | **Realized Losses** | **Applied to** |
|  | &nbsp;&nbsp; **Loan** | **Distribution** | &nbsp;&nbsp;&nbsp; **Principal** | &nbsp;&nbsp;&nbsp;&nbsp; **Interest** | **Realized Loss to** | &nbsp;&nbsp; **Support/Deal** | &nbsp;&nbsp;&nbsp; **Certificate** | &nbsp;&nbsp;&nbsp; **Certificate** | **Principal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **from** | **Certificate** |
| &nbsp;&nbsp; **Pros ID** | **Number** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Collections** | &nbsp;&nbsp;&nbsp; **Collections** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Loan** | &nbsp;&nbsp;&nbsp;&nbsp; **Structure** | **Interest Payment** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Adjustment** | &nbsp;&nbsp; **NRA/WODRA** | &nbsp;&nbsp; **Balance** |
| &nbsp;&nbsp;&nbsp;&nbsp; 3 | 10096659 | &nbsp;&nbsp; 01/12/21 | &nbsp;&nbsp;&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; 1118.24 | &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; 1118.24 | &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; 1118.24 |
|  |  | &nbsp;&nbsp; 12/12/19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 61 | 10096717 | &nbsp;&nbsp; 06/12/19 | &nbsp;&nbsp;&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; 20035.12 | &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; 20035.12 | &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; 20035.12 |
| **Current Period Totals** | **Current Period Totals** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** |
| &nbsp;&nbsp;&nbsp; **Cumulative Totals** | &nbsp;&nbsp;&nbsp; **Cumulative Totals** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **21153.36** | &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; **21153.36** | &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; **21153.36** |
|© 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 30 of 32 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Shortfall Detail - Collateral Level |  |  |  |  |
|  |  |  | **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)** |
| 5 | 0.00 | 0.00 | 0.00 | 0.00 | 3261.47 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 8 | 0.00 | 0.00 | 7965.28 | 0.00 | 0.00 | 87782.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 14 | 0.00 | 0.00 | 5646.37 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 498.05 | 0.00 | 0.00 | 0.00 |
| 17 | 0.00 | 0.00 | 5597.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 34 | 0.00 | 0.00 | (99113.44) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (2575.53) | 0.00 | 0.00 | 0.00 |
| 36 | 0.00 | 0.00 | 1688.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 40 | 0.00 | 0.00 | 1645.22 | 0.00 | 0.00 | 4265.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| **Total** | **0.00** | **0.00** | **(76570.82)** | **0.00** | **3261.47** | **92047.62** | **0.00** | **0.00** | **(2077.48)** | **0.00** | **0.00** | **0.00** |
| Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. | 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** | **16660.79** | **16660.79** |
|© 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 31 of 32 |

---

------

---

| | | |
|:---|:---|:---|
|  | Supplemental Notes |  |
|© 2021 Computershare. All rights reserved. Confidential. |  | Page 32 of 32 |

---