# EDGAR Filing Document

**Accession Number:** 0001716602
**File Stem:** 0001888524-23-002647
**Filing Date:** 2023-3
**Character Count:** 299860
**Document Hash:** 4301f25a120287527811259caf29a593
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001888524-23-002647.hdr.sgml**: 20230303

**ACCESSION NUMBER**: 0001888524-23-002647

**CONFORMED SUBMISSION TYPE**: 10-D

**PUBLIC DOCUMENT COUNT**: 4

**CONFORMED PERIOD OF REPORT**: 20230217

**FILED AS OF DATE**: 20230303

**DATE AS OF CHANGE**: 20230303

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CSAIL 2017-CX9 Commercial Mortgage Trust
- **CENTRAL INDEX KEY:** 0001716602
- **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:** 333-207361-06
- **FILM NUMBER:** 23702423

**BUSINESS ADDRESS:**
- **STREET 1:** ELEVEN MADISON AVENUE
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10010
- **BUSINESS PHONE:** 212-538-1807

**MAIL ADDRESS:**
- **STREET 1:** ELEVEN MADISON AVENUE
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10010

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

# **FORM 10-D** 

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

Commission File Number of issuing entity: 333-207361-06

Central Index Key Number of issuing entity: 0001716602

CSAIL 2017-CX9 Commercial Mortgage Trust<br>(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-207361

Central Index Key Number of depositor: 0001654060

Credit Suisse Commercial Mortgage Securities Corp.<br>(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001628601

Column Financial, Inc.<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)

Central Index Key Number of sponsor (if applicable): 0001632269

Benefit Street Partners CRE Finance LLC<br>(Exact name of sponsor as specified in its charter)

Patrick A. Remmert Jr. (212) 325-7579 <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)

38-4046683<br>38-4046684<br>38-7187317<br>(I.R.S. Employer Identification No.)

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

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

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

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

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Title of Class** | **Section 12(b)** | **Section 12(g)** | **Section 15(d)** | **Name of Exchange (If Section 12(b))** |
| A-1 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-2 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-3 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-4 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-5 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-SB |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| X-A |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| X-B |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| A-S |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| B |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |
| C |  |  | &nbsp;&nbsp;&nbsp;&nbsp;<u>X</u>  |  |

---

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On February 17, 2023 a distribution was made to holders of the certificates issued by CSAIL 2017-CX9 Commercial 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 CSAIL 2017-CX9 Commercial Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

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

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp; **Number of Delinquencies 30+ days** | &nbsp;&nbsp; **% of Delinquencies 30+ days by Pool Balance** | &nbsp;&nbsp; **Number of Loans/REOs with Losses** | &nbsp;&nbsp; **Average Net Loss** |
| &nbsp;&nbsp; 1 | &nbsp;&nbsp; 6.35% | &nbsp;&nbsp; 2 | &nbsp;&nbsp; $0.00 |

---

No assets securitized by Credit Suisse Commercial Mortgage Securities Corp. (the "Depositor") and held by CSAIL 2017-CX9 Commercial 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 19, 2023 to February 17, 2023.

The Depositor has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on January 31, 2023. The CIK number of the Depositor is 0001654060.

Column Financial, Inc. ("Column"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on January 31, 2023. The CIK number of Column is 0001628601.

Natixis Real Estate Capital LLC ("NREC"), one of the sponsors, 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.

Benefit Street Partners CRE Finance LLC ("BSPCF"), 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 BSPCF is 0001632269.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on March 3, 2023 under Commission File No. 333-207361-06 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on March 3, 2023 under Commission File No. 333-207361-06 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

KeyBank National Association, in its capacity as Master Servicer for CSAIL 2017-CX9 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

---

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

---

---

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

---

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for CSAIL 2017-CX9 Commercial Mortgage Trust, affirms the following amounts in the respective accounts:

---

| | | |
|:---|:---|:---|
| Distribution Account Balance | Distribution Account Balance | Distribution Account Balance |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 01/18/2023 | $75318.33 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 02/17/2023 | $146300.14 |

---

---

| | | |
|:---|:---|:---|
| Interest Reserve Account Balance | Interest Reserve Account Balance | Interest Reserve Account Balance |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 01/18/2023 | $71027.65 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 02/17/2023 | $142011.41 |

---

---

| | | |
|:---|:---|:---|
| Gain-on-Sale Account Balance | Gain-on-Sale Account Balance | Gain-on-Sale Account Balance |
| &nbsp;&nbsp;&nbsp;&nbsp;Prior Distribution Date | 01/18/2023 | $0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Distribution Date | 02/17/2023 | $0.00 |

---

Item 10. Exhibits.

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

(99.1) [<u>Monthly report distributed to holders of the certificates issued by CSAIL 2017-CX9 Commercial Mortgage Trust, relating to the February 17, 2023 distribution.</u>](csc17cx9_ex991-202302.htm)

(102) [ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on March 3, 2023 under Commission File No. 333-207361-06 and incorporated by reference herein).](exh_102.xml)

(103) [ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on March 3, 2023 under Commission File No. 333-207361-06 and incorporated by reference herein).](exh_103.xml)

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

SIGNATURES

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

Credit Suisse Commercial Mortgage Securities Corp.<br>(Depositor)

/s/ Patrick A. Remmert Jr.<br>Patrick A. Remmert Jr., Authorized Signatory

Date: March 3, 2023

## Exhibit 99.1

---

| | | |
|:---|:---|:---|
| Distribution Date: | 02/17/23 | CSAIL 2017-CX9 Commercial Mortgage Trust |
| Determination Date: | 02/13/23 |  |
| Next Distribution Date: | 03/17/23 |  |
| Record Date: | 01/31/23 | Commercial Mortgage Pass-Through Certificates |
|  |  | Series 2017-CX9 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Table of Contents** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Contacts** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Section** | **Pages** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Role** | **Party and Contact Information** |  |  |
| Certificate Distribution Detail | &nbsp;&nbsp;&nbsp; 2 | Depositor | Credit Suisse Commercial Mortgage Securities Corp. |  |  |
| Certificate Factor Detail | &nbsp;&nbsp;&nbsp; 3 |  | General Information Number | (212) 325-2000 |  |
| Certificate Interest Reconciliation Detail | &nbsp;&nbsp;&nbsp; 4 |  | 11 Madison Avenue, 4th Floor \| New York, NY 10010 \| United States | 11 Madison Avenue, 4th Floor \| New York, NY 10010 \| United States |  |
|  |  | Master Servicer | KeyBank National Association |  |  |
| Exchangeable Certificate Detail | &nbsp;&nbsp; 5-7 |  |  |  |  |
|  |  |  | Andy Lindenman | (913) 317-4372 |  |
| Exchangeable Certificate Factor Detail | &nbsp;&nbsp;&nbsp; 8 |  |  |  |  |
|  |  |  | 11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States | 11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States |  |
| Additional Information | &nbsp;&nbsp;&nbsp; 9 | Special Servicer | Rialto Capital Advisors, LLC |  |  |
| Bond / Collateral Reconciliation - Cash Flows | &nbsp;&nbsp; 10 |  | General | (305) 229-6465 |  |
| Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp; 11 |  | 200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States |  |  |
| Current Mortgage Loan and Property Stratification | 12-16 | Operating Advisor & Asset | Pentalpha Surveillance LLC |  |  |
|  |  | Representations Reviewer |  |  |  |
| Mortgage Loan Detail (Part 1) | &nbsp;&nbsp; 17 |  |  |  |  |
|  |  |  | Don Simon | (203) 660-6100 |  |
| Mortgage Loan Detail (Part 2) | &nbsp;&nbsp; 18 |  | PO Box 4839 \| Greenwich, CT 06831 \| United States |  |  |
| Principal Prepayment Detail | &nbsp;&nbsp; 19 | Certificate Administrator | Computershare Trust Company, N.A. as agent for Wells Fargo |  |  |
| Historical Detail | &nbsp;&nbsp; 20 |  | Bank, N.A. |  |  |
|  |  |  | Corporate Trust Services (CMBS) |  | <u>cts.cmbs.bond.admin@wellsfargo.com;</u> |
| Delinquency Loan Detail | &nbsp;&nbsp; 21 |  |  |  | <u>trustadministrationgroup@wellsfargo.com</u> |
| Collateral Stratification and Historical Detail | &nbsp;&nbsp; 22 |  | 9062 Old Annapolis Road \| Columbia, MD 21045 \| United States |  |  |
| Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp; 23 |  |  |  |  |
| Specially Serviced Loan Detail - Part 2 | &nbsp;&nbsp; 24 |  |  |  |  |
| Modified Loan Detail | &nbsp;&nbsp; 25 |  |  |  |  |
| Historical Liquidated Loan Detail | &nbsp;&nbsp; 26 |  |  |  |  |
| Historical Bond / Collateral Loss Reconciliation Detail | &nbsp;&nbsp; 27 |  |  |  |  |
| Interest Shortfall Detail - Collateral Level | &nbsp;&nbsp; 28 |  |  |  |  |
| Supplemental Notes | &nbsp;&nbsp; 29 |  |  |  |  |

---

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 29

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Certificate Distribution Detail | Certificate Distribution Detail | Certificate Distribution Detail | Certificate Distribution Detail |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | **Current** | **Original** |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;**Pass-Through** |  |  | &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;&nbsp;&nbsp;&nbsp;&nbsp; **CUSIP** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate (2)** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Original Balance Beginning Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Original Balance Beginning Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Distribution** | **Distribution** | &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 | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAA0 | &nbsp;&nbsp;&nbsp;&nbsp; 2.024800% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 21973000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAB8 | &nbsp;&nbsp;&nbsp;&nbsp; 3.053800% | &nbsp;&nbsp;&nbsp;&nbsp; 233274000.00 | &nbsp;&nbsp;&nbsp; 27409542.46 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4503.61 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 69752.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 74256.33 | 27405038.85 | &nbsp;&nbsp;&nbsp; 40.93% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAF9 | &nbsp;&nbsp;&nbsp;&nbsp; 3.256300% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 14861000.00 | &nbsp;&nbsp;&nbsp; 13681890.32 | &nbsp;&nbsp;&nbsp;&nbsp; 285794.88 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 37126.95 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 322921.83 | 13396095.44 | &nbsp;&nbsp;&nbsp; 40.93% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-3 | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAC6 | &nbsp;&nbsp;&nbsp;&nbsp; 3.356600% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 97756000.00 | &nbsp;&nbsp;&nbsp; 97756000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 273439.82 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 273439.82 | 97756000.00 | &nbsp;&nbsp;&nbsp; 40.93% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-4 | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAD4 | &nbsp;&nbsp;&nbsp;&nbsp; 3.175500% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 93339000.00 | &nbsp;&nbsp;&nbsp; 93339000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 246998.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 246998.33 | 93339000.00 | &nbsp;&nbsp;&nbsp; 40.93% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAE2 | &nbsp;&nbsp;&nbsp;&nbsp; 3.445600% | &nbsp;&nbsp;&nbsp;&nbsp; 140010000.00 | &nbsp;&nbsp; 140010000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 402015.38 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 402015.38 | 140010000.00 | &nbsp;&nbsp;&nbsp; 40.93% | &nbsp;&nbsp;&nbsp; 30.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAJ1 | &nbsp;&nbsp;&nbsp;&nbsp; 3.699800% | &nbsp;&nbsp;&nbsp;&nbsp; 101992000.00 | &nbsp;&nbsp; 101992000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 314458.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 314458.33 | 101992000.00 | &nbsp;&nbsp;&nbsp; 24.73% | &nbsp;&nbsp;&nbsp; 18.13% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAK8 | &nbsp;&nbsp;&nbsp;&nbsp; 3.867117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 42943000.00 | &nbsp;&nbsp;&nbsp; 42943000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 138387.99 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 138387.99 | 42943000.00 | &nbsp;&nbsp;&nbsp; 17.91% | &nbsp;&nbsp;&nbsp; 13.13% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAL6 | &nbsp;&nbsp;&nbsp;&nbsp; 4.057117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 30061000.00 | &nbsp;&nbsp;&nbsp; 30061000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 101634.15 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 101634.15 | 30061000.00 | &nbsp;&nbsp;&nbsp; 13.13% | &nbsp;&nbsp;&nbsp;&nbsp; 9.63% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; D | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAP7 | &nbsp;&nbsp;&nbsp;&nbsp; 4.057117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31134000.00 | &nbsp;&nbsp;&nbsp; 31134000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 105261.89 | &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; 105261.89 | 31134000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 8.19% | &nbsp;&nbsp;&nbsp;&nbsp; 6.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; E | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAR3 | &nbsp;&nbsp;&nbsp;&nbsp; 3.243000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 49326.03 | &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; 49326.03 | 18252000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 5.29% | &nbsp;&nbsp;&nbsp;&nbsp; 3.88% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; F | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAT9 | &nbsp;&nbsp;&nbsp;&nbsp; 4.057117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8588000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 8588000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 29035.43 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 29035.43 | &nbsp;&nbsp; 8588000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 3.92% | &nbsp;&nbsp;&nbsp;&nbsp; 2.88% |
| &nbsp;&nbsp;&nbsp;&nbsp; NR\* | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAV4 | &nbsp;&nbsp;&nbsp;&nbsp; 4.057117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 24693503.00 | &nbsp;&nbsp;&nbsp; 24693503.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 56326.05 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 56326.05 | 24693503.00 | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Z | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAX0 | &nbsp;&nbsp;&nbsp;&nbsp; 0.000000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; R | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAZ5 | &nbsp;&nbsp;&nbsp;&nbsp; 0.000000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% | &nbsp;&nbsp;&nbsp;&nbsp; 0.00% |
| **Regular SubTotal** | **Regular SubTotal** |  | &nbsp;&nbsp;&nbsp;&nbsp; **858876503.00** | &nbsp;&nbsp; **629859935.78** | &nbsp;&nbsp;&nbsp;&nbsp; **290298.49** | &nbsp;&nbsp;&nbsp; **1823763.07** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | **2114061.56** | **629569637.29** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAG7 | &nbsp;&nbsp;&nbsp;&nbsp; 0.656465% | &nbsp;&nbsp;&nbsp;&nbsp; 703205000.00 | &nbsp;&nbsp; 474188432.78 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 259406.64 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 259406.64 | 473898134.29 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-B | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAH5 | &nbsp;&nbsp;&nbsp;&nbsp; 0.111763% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 73004000.00 | &nbsp;&nbsp;&nbsp; 73004000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6799.31 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; 6799.31 | 73004000.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-E | &nbsp;&nbsp;&nbsp;&nbsp; 12595FAM4 | &nbsp;&nbsp;&nbsp;&nbsp; 0.814117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 12382.71 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 12382.71 | 18252000.00 |  |  |
| **Notional SubTotal** | **Notional SubTotal** |  | &nbsp;&nbsp;&nbsp;&nbsp; **794461000.00** | &nbsp;&nbsp; **565444432.78** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp; **278588.66** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp; **278588.66** | **565154134.29** |  |  |
| **Deal Distribution Total** | **Deal Distribution Total** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **290298.49** | &nbsp;&nbsp;&nbsp; **2102351.73** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** | **2392650.22** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; \* | **Denotes the Controlling Class (if required)** | **Denotes the Controlling Class (if required)** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and | Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|  | dividing the result by (A). |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in | Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|  | the underlying index (if and as applicable), and any other matters provided in the governing documents. | the underlying index (if and as applicable), and any other matters provided in the governing documents. | the underlying index (if and as applicable), and any other matters provided in the governing documents. | the underlying index (if and as applicable), and any other matters provided in the governing documents. |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 2 of 29 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 2 of 29 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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 | 12595FAA0 | 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 | 12595FAB8 | 117.49934609 | 0.01930609 | 0.29901626 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.31832236 | 117.48004000 |
| &nbsp;&nbsp;&nbsp;&nbsp; A-SB | 12595FAF9 | 920.65744701 | 19.23120113 | 2.49828073 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 21.72948187 | 901.42624588 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-3 | 12595FAC6 | 1000.00000000 | 0.00000000 | 2.79716662 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.79716662 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-4 | 12595FAD4 | 1000.00000000 | 0.00000000 | 2.64625001 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.64625001 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 | 12595FAE2 | 1000.00000000 | 0.00000000 | 2.87133333 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.87133333 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S | 12595FAJ1 | 1000.00000000 | 0.00000000 | 3.08316662 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.08316662 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B | 12595FAK8 | 1000.00000000 | 0.00000000 | 3.22259716 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.22259716 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C | 12595FAL6 | 1000.00000000 | 0.00000000 | 3.38093044 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.38093044 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; D | 12595FAP7 | 1000.00000000 | 0.00000000 | 3.38093049 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.38093049 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; E | 12595FAR3 | 1000.00000000 | 0.00000000 | 2.70250000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 2.70250000 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; F | 12595FAT9 | 1000.00000000 | 0.00000000 | 3.38093037 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 3.38093037 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NR | 12595FAV4 | 1000.00000000 | 0.00000000 | 2.28100687 | 1.09992373 | 40.75087686 | 0.00000000 | 0.00000000 | 2.28100687 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Z | 12595FAX0 | 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 | 12595FAZ5 | 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 | 12595FAG7 | 674.32460347 | 0.00000000 | 0.36889192 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.36889192 | 673.91178147 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-B | 12595FAH5 | 1000.00000000 | 0.00000000 | 0.09313613 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.09313613 | 1000.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-E | 12595FAM4 | 1000.00000000 | 0.00000000 | 0.67843031 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.67843031 | 1000.00000000 |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 3 of 29 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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 | 01/01/23 - 01/30/23 | 30 | 0.00 | 69752.72 | 0.00 | 69752.72 | 0.00 | 0.00 | 0.00 | 69752.72 | 0.00 |  |
| A-SB | 01/01/23 - 01/30/23 | 30 | 0.00 | 37126.95 | 0.00 | 37126.95 | 0.00 | 0.00 | 0.00 | 37126.95 | 0.00 |  |
| A-3 | 01/01/23 - 01/30/23 | 30 | 0.00 | 273439.82 | 0.00 | 273439.82 | 0.00 | 0.00 | 0.00 | 273439.82 | 0.00 |  |
| A-4 | 01/01/23 - 01/30/23 | 30 | 0.00 | 246998.33 | 0.00 | 246998.33 | 0.00 | 0.00 | 0.00 | 246998.33 | 0.00 |  |
| A-5 | 01/01/23 - 01/30/23 | 30 | 0.00 | 402015.38 | 0.00 | 402015.38 | 0.00 | 0.00 | 0.00 | 402015.38 | 0.00 |  |
| X-A | 01/01/23 - 01/30/23 | 30 | 0.00 | 259406.64 | 0.00 | 259406.64 | 0.00 | 0.00 | 0.00 | 259406.64 | 0.00 |  |
| X-B | 01/01/23 - 01/30/23 | 30 | 0.00 | 6799.31 | 0.00 | 6799.31 | 0.00 | 0.00 | 0.00 | 6799.31 | 0.00 |  |
| X-E | 01/01/23 - 01/30/23 | 30 | 0.00 | 12382.71 | 0.00 | 12382.71 | 0.00 | 0.00 | 0.00 | 12382.71 | 0.00 |  |
| A-S | 01/01/23 - 01/30/23 | 30 | 0.00 | 314458.33 | 0.00 | 314458.33 | 0.00 | 0.00 | 0.00 | 314458.33 | 0.00 |  |
| B | 01/01/23 - 01/30/23 | 30 | 0.00 | 138387.99 | 0.00 | 138387.99 | 0.00 | 0.00 | 0.00 | 138387.99 | 0.00 |  |
| C | 01/01/23 - 01/30/23 | 30 | 0.00 | 101634.15 | 0.00 | 101634.15 | 0.00 | 0.00 | 0.00 | 101634.15 | 0.00 |  |
| D | 01/01/23 - 01/30/23 | 30 | 0.00 | 105261.89 | 0.00 | 105261.89 | 0.00 | 0.00 | 0.00 | 105261.89 | 0.00 |  |
| E | 01/01/23 - 01/30/23 | 30 | 0.00 | 49326.03 | 0.00 | 49326.03 | 0.00 | 0.00 | 0.00 | 49326.03 | 0.00 |  |
| F | 01/01/23 - 01/30/23 | 30 | 0.00 | 29035.43 | 0.00 | 29035.43 | 0.00 | 0.00 | 0.00 | 29035.43 | 0.00 |  |
| NR | 01/01/23 - 01/30/23 | 30 | 975821.75 | 83487.02 | 0.00 | 83487.02 | 27160.97 | 0.00 | 0.00 | 56326.05 | 1006281.90 |  |
| **Totals** |  |  | **975821.75** | **2129512.70** | **0.00** | **2129512.70** | **27160.97** | **0.00** | **0.00** | **2102351.73** | **1006281.90** |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  | Page 4 of 29 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Exchangeable Certificate Detail | Exchangeable Certificate Detail | Exchangeable Certificate Detail |  |  |  |  |
|  |  | **Pass-Through** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Maximum Initial** |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;**Prepayment** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp; **CUSIP** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Beginning Balance Principal Distribution Interest Distribution** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Beginning Balance Principal Distribution Interest Distribution** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Beginning Balance Principal Distribution Interest Distribution** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Penalties** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **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-1 (Cert) | 12595FAA0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 21973000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-1 (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 21973000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-2 (Cert) | 12595FAB8 | &nbsp;&nbsp; 3.053800% | &nbsp;&nbsp;&nbsp;&nbsp; 233274000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 27409542.46 | &nbsp;&nbsp; 4503.61 | 69752.72 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 74256.33 | &nbsp;&nbsp;&nbsp;&nbsp; 27405038.85 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-2 (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp; 233274000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-SB (Cert) | 12595FAF9 | &nbsp;&nbsp; 3.256300% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 14861000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13681890.32 | 285794.88 | 37126.95 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 322921.83 | &nbsp;&nbsp;&nbsp;&nbsp; 13396095.44 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-SB (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 14861000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-3 (Cert) | 12595FAC6 | &nbsp;&nbsp; 3.356600% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 97756000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 97756000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 273439.82 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 273439.82 | &nbsp;&nbsp;&nbsp;&nbsp; 97756000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-3 (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 97756000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-4 (Cert) | 12595FAD4 | &nbsp;&nbsp; 3.175500% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 93339000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 93339000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 246998.33 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 246998.33 | &nbsp;&nbsp;&nbsp;&nbsp; 93339000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-4 (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 93339000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 (Cert) | 12595FAE2 | &nbsp;&nbsp; 3.445600% | &nbsp;&nbsp;&nbsp;&nbsp; 140010000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 140010000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 402015.38 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 402015.38 | &nbsp;&nbsp;&nbsp; 140010000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-5 (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp; 140010000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A (Cert) | 12595FAG7 | &nbsp;&nbsp; 0.656465% | &nbsp;&nbsp;&nbsp;&nbsp; 703205000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 474188432.78 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 259406.64 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 259406.64 | &nbsp;&nbsp;&nbsp; 473898134.29 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-A (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-B (Cert) | 12595FAH5 | &nbsp;&nbsp; 0.111763% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 73004000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 73004000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 6799.31 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6799.31 | &nbsp;&nbsp;&nbsp;&nbsp; 73004000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-B (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-E (Cert) | 12595FAM4 | &nbsp;&nbsp; 0.814117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 12382.71 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 12382.71 | &nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; X-E (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S (Cert) | 12595FAJ1 | &nbsp;&nbsp; 3.699800% | &nbsp;&nbsp;&nbsp;&nbsp; 101992000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 101992000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 314458.33 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 314458.33 | &nbsp;&nbsp;&nbsp; 101992000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; A-S (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp; 101992000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B (Cert) | 12595FAK8 | &nbsp;&nbsp; 3.867117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 42943000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 42943000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 138387.99 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 138387.99 | &nbsp;&nbsp;&nbsp;&nbsp; 42943000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; B (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 42943000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C (Cert) | 12595FAL6 | &nbsp;&nbsp; 4.057117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 30061000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 30061000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 101634.15 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 101634.15 | &nbsp;&nbsp;&nbsp;&nbsp; 30061000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; C (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 30061000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; D (Cert) | 12595FAP7 | &nbsp;&nbsp; 4.057117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31134000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31134000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 105261.89 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 105261.89 | &nbsp;&nbsp;&nbsp;&nbsp; 31134000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; D (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31134000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; E (Cert) | 12595FAR3 | &nbsp;&nbsp; 3.243000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 49326.03 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 49326.03 | &nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; E (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18252000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; F (Cert) | 12595FAT9 | &nbsp;&nbsp; 4.057117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8588000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8588000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 29035.43 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 29035.43 | &nbsp;&nbsp;&nbsp;&nbsp; 8588000.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; F (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8588000.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NR (Cert) | 12595FAV4 | &nbsp;&nbsp; 4.057117% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 24693503.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 24693503.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 56326.05 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 56326.05 | &nbsp;&nbsp;&nbsp;&nbsp; 24693503.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NR (Exch) | &nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 24693503.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Z (Cert) | 12595FAX0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; N/A | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00 | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Page 5 of 29 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Exchangeable Certificate Detail | Exchangeable Certificate Detail | Exchangeable Certificate Detail |  |  |  |  |
|  |  | **Pass-Through** | **Maximum Initial** |  |  |  | **Prepayment** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Class** | **CUSIP** | **Rate** | **Balance** | **Beginning Balance** | **Principal Distribution** | **Interest Distribution** | **Penalties** | **Losses** | **Total Distribution** | **Ending Balance** |
| **Regular Interest** |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Z (Exch) | N/A | N/A | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| **Regular Interest Total** |  |  | **2512214006.00** | **1195304368.56** | **290298.49** | **2102351.73** | **0.00** | **0.00** | **2392650.22** | **1194723771.58** |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; **Exchangeable Certificate Detail continued to next page** | &nbsp;&nbsp;&nbsp; **Exchangeable Certificate Detail continued to next page** | &nbsp;&nbsp;&nbsp; **Exchangeable Certificate 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; Page 6 of 29 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Exchangeable Certificate Detail |  |  |  |  |
|  |  | **Pass-Through** | **Maximum Initial** |  | **Prepayment** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Class** | &nbsp;&nbsp;&nbsp; **CUSIP** | **Rate** | **Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Beginning Balance Principal Distribution Interest Distribution** | **Penalties** | **Losses** | **Total Distribution** | **Ending Balance** |
| **Exchangeable Certificate Details** | **Exchangeable Certificate Details** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; V1-A | 12595FBB7 | N/A | 703205000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; V1-B | 12595FBC5 | N/A | 73004000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; V1-D | 12595FBD3 | N/A | 31134000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; V1-E | 12595FBF8 | N/A | 18252000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; V1-F | 12595FBH4 | N/A | 33281503.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; V1-Z | 12595FBK7 | N/A | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; V2-A | 12595FBM3 | N/A | 858876503.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; V2-Z | 12595FBP6 | N/A | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| **Exchangeable Certificates Total** | **Exchangeable Certificates Total** |  | **1717753006.00** | **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. |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Page 7 of 29 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exchangeable Certificate Factor Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exchangeable Certificate Factor Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exchangeable Certificate Factor Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exchangeable Certificate Factor Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exchangeable 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; V1-A | 12595FBB7 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; V1-B | 12595FBC5 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; V1-D | 12595FBD3 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; V1-E | 12595FBF8 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; V1-F | 12595FBH4 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; V1-Z | 12595FBK7 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; V2-A | 12595FBM3 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
| &nbsp;&nbsp;&nbsp;&nbsp; V2-Z | 12595FBP6 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 | 0.00000000 |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 8 of 29 |

---

------

---

| | | |
|:---|:---|:---|
|  | Additional Information |  |
| &nbsp;&nbsp;&nbsp; Total Available Distribution Amount (1) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2392650.22 |  |
| (1) The Available Distribution Amount includes any Prepayment Premiums. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |  | Page 9 of 29 |

---

------

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | 2208844.78 | &nbsp;&nbsp; Master Servicing Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2653.77 |
| &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; 4284.80 |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest Adjustments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Trustee Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Deferred Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; CREFC® Intellectual Property Royalty License Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;271.19 |
| &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;997.51 |
| &nbsp;&nbsp;&nbsp;&nbsp; Net Prepayment Interest Excess / (Shortfall) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; Asset Representations Reviewer Fee | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;104.09 |
| &nbsp;&nbsp;&nbsp;&nbsp; Extension Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest Reserve Withdrawal | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Interest Collected | 2208844.78 | &nbsp;&nbsp; Total Fees | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8311.36 |
| &nbsp;&nbsp; **Principal** |  | **Expenses/Reimbursements** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Scheduled Principal | &nbsp;&nbsp; 290298.49 | &nbsp;&nbsp;&nbsp; Reimbursement for Interest on Advances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8.81 |
| &nbsp;&nbsp;&nbsp;&nbsp; Unscheduled Principal Collections |  | &nbsp;&nbsp;&nbsp; ASER Amount | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Principal Prepayments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Special Servicing Fees (Monthly) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 25688.37 |
| &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;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Recoveries From Liquidations and Insurance Proceeds | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Special Servicing Fees (Work Out) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1500.72 |
| &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;&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;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Principal Adjustments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Taxes Imposed on Trust Fund | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|  |  | &nbsp;&nbsp;&nbsp; Non-Recoverable Advances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|  |  | &nbsp;&nbsp;&nbsp; Workout Delayed Reimbursement Amounts | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|  |  | &nbsp;&nbsp;&nbsp; Other Expenses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Principal Collected | &nbsp;&nbsp; 290298.49 | &nbsp;&nbsp;&nbsp; Total Expenses/Reimbursements | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 27197.90 |
|  |  | **Interest Reserve Deposit** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **70983.76** |
| &nbsp;&nbsp; **Other** |  | **Payments to Certificateholders and Others** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Prepayment Penalties / Yield Maintenance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Interest Distribution | &nbsp;&nbsp;&nbsp; 2102351.73 |
| &nbsp;&nbsp;&nbsp;&nbsp; Gain on Sale / Excess Liquidation Proceeds | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Principal Distribution | &nbsp;&nbsp;&nbsp;&nbsp; 290298.49 |
| &nbsp;&nbsp;&nbsp;&nbsp; Borrower Option Extension Fees | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Prepayment Penalties / Yield Maintenance | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|  |  | &nbsp;&nbsp;&nbsp; Borrower Option Extension Fees | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Other Collected | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; Total Payments to Certificateholders and Others | &nbsp;&nbsp;&nbsp; 2392650.22 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Collected** | **2499143.27** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total Funds Distributed** | &nbsp;&nbsp;&nbsp; **2499143.24** |
|© 2021 Computershare. All rights reserved. Confidential. |  |  | Page 10 of 29 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Bond / Collateral Reconciliation - Balances |  |
|  |  | &nbsp;&nbsp; **Collateral Reconciliation** |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Certificate Reconciliation** |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total** |  | **Total** |
| Beginning Scheduled Collateral Balance | Beginning Scheduled Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp; 629859936.72 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 629859936.72 | Beginning Certificate Balance | 629859935.78 |
| (-) Scheduled Principal Collections | (-) Scheduled Principal Collections | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 290298.49 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 290298.49 | (-) Principal Distributions | &nbsp;&nbsp;&nbsp;&nbsp; 290298.49 |
| (-) Unscheduled Principal Collections | (-) Unscheduled Principal Collections | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | (-) Realized Losses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (-) Principal Adjustments (Cash) | (-) Principal Adjustments (Cash) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Realized Loss and Realized Loss Adjustments on Collateral | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (-) Principal Adjustments (Non-Cash) | (-) Principal Adjustments (Non-Cash) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Current Period NRA¹ | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (-) Realized Losses from Collateral | (-) Realized Losses from Collateral | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Current Period WODRA¹ | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| (-) Other Adjustments² | (-) Other Adjustments² | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; Principal Used to Pay Interest | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Non-Cash Principal Adjustments | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Ending Scheduled Collateral Balance | Ending Scheduled Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp; 629569638.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 629569638.23 | &nbsp;&nbsp;&nbsp;&nbsp; Certificate Other Adjustments\*\* | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 |
| Beginning Actual Collateral Balance | Beginning Actual Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp; 629859936.71 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 629859936.71 | Ending Certificate Balance | 629569637.29 |
| Ending Actual Collateral Balance | Ending Actual Collateral Balance | &nbsp;&nbsp;&nbsp;&nbsp; 629569638.22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 629569638.22 |  |  |
|  |  | **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; (0.94) |
| 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; (0.94) |
| Ending Cumulative Advances | Ending Cumulative Advances | 0.00 | 0.00 | Net WAC Rate | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4.06% |
|  |  |  |  | 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. |  |  | Page 11 of 29 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled Balance** |  |  |  |  |  | **Debt Service Coverage Ratio¹** | **Debt Service Coverage Ratio¹** |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** | **Debt Service Coverage** | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp; **Weighted Avg** |
|  |  |  |  |  | **WAM²** | **WAC** |  |  |  |  |  | **WAM²** | **WAC** |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Ratio** | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 2 | 38127400.25 | 6.06% | &nbsp;&nbsp; 52 | 4.0746 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 2 | &nbsp;&nbsp; 38127400.25 | 6.06% | &nbsp;&nbsp; 52 | 4.0746 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | &nbsp;&nbsp; 9,999,999 or less | &nbsp;&nbsp; 8 | 41545514.61 | 6.60% | &nbsp;&nbsp; 53 | 5.2110 | &nbsp;&nbsp;&nbsp;&nbsp;2.061299 | &nbsp;&nbsp;&nbsp;&nbsp;1.4999 or less | &nbsp;&nbsp; 7 | 222624055.77 | 35.36% | &nbsp;&nbsp; 41 | 4.2137 | &nbsp;&nbsp;&nbsp;&nbsp;1.162277 |
| &nbsp;&nbsp; 10,000,000 to 14,999,999 | &nbsp;&nbsp; 10,000,000 to 14,999,999 | &nbsp;&nbsp; 1 | 12011277.41 | 1.91% | &nbsp;&nbsp; 48 | 4.1853 | &nbsp;&nbsp;&nbsp;&nbsp;1.180000 | &nbsp;&nbsp;&nbsp;&nbsp;1.5000 to 1.7499 | &nbsp;&nbsp; 4 | &nbsp;&nbsp; 47745292.03 | 7.58% | &nbsp;&nbsp; 54 | 4.1071 | &nbsp;&nbsp;&nbsp;&nbsp;1.592117 |
| &nbsp;&nbsp; 15,000,000 to 19,999,999 | &nbsp;&nbsp; 15,000,000 to 19,999,999 | &nbsp;&nbsp; 3 | 52324345.23 | 8.31% | &nbsp;&nbsp; 38 | 5.3031 | &nbsp;&nbsp;&nbsp;&nbsp;1.630052 | &nbsp;&nbsp;&nbsp;&nbsp;1.7500 to 1.9999 | &nbsp;&nbsp; 4 | &nbsp;&nbsp; 46381196.00 | 7.37% | &nbsp;&nbsp; 38 | 5.3571 | &nbsp;&nbsp;&nbsp;&nbsp;1.830768 |
| &nbsp;&nbsp; 20,000,000 to 34,999,999 | &nbsp;&nbsp; 20,000,000 to 34,999,999 | &nbsp;&nbsp; 3 | 82197823.79 | 13.06% | &nbsp;&nbsp; 54 | 4.4455 | &nbsp;&nbsp;&nbsp;&nbsp;2.220691 | &nbsp;&nbsp;&nbsp;&nbsp;2.0000 to 2.9999 | &nbsp;&nbsp; 5 | 104517085.07 | 16.60% | &nbsp;&nbsp; 53 | 4.1242 | &nbsp;&nbsp;&nbsp;&nbsp;2.203355 |
| &nbsp;&nbsp; 35,000,000 to 49,999,999 | &nbsp;&nbsp; 35,000,000 to 49,999,999 | &nbsp;&nbsp; 5 | 201863276.94 | 32.06% | &nbsp;&nbsp; 41 | 4.0188 | &nbsp;&nbsp;&nbsp;&nbsp;1.226893 | &nbsp;&nbsp;&nbsp;&nbsp;3.0000 or greater | &nbsp;&nbsp; 3 | 170174609.11 | 27.03% | &nbsp;&nbsp; 37 | 3.4943 | &nbsp;&nbsp;&nbsp;&nbsp;4.785759 |
|  | 50,000,000 or greater | &nbsp;&nbsp; 3 | 201500000.00 | 32.01% | &nbsp;&nbsp; 39 | 3.4115 | &nbsp;&nbsp;&nbsp;&nbsp;4.213797 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **25** | **629569638.23** | **100.00%** | &nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **25** | **629569638.23** | **100.00%** | &nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** |  |  |  |  |  |  |  |
| (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 12 of 29 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  |  | **State³** |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State³** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State³** |  |  |  |
|  | &nbsp;&nbsp;&nbsp; **# Of** | **Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |  | &nbsp;&nbsp;&nbsp; **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp; **Weighted Avg** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **State** |  |  |  | **WAM²** | **WAC** |  | &nbsp;&nbsp; **State** |  |  |  | **WAM²** | **WAC** |  |
|  | **Properties** | **Balance** | &nbsp;&nbsp;&nbsp; **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |  | **Properties** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 38127400.25 | &nbsp;&nbsp;&nbsp;&nbsp; 6.06% | &nbsp;&nbsp; 52 | 4.0746 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | **Totals** | &nbsp;&nbsp;&nbsp;&nbsp; **58** | **629569638.23** | **100.00%** | &nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Alabama | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 1598720.15 | &nbsp;&nbsp;&nbsp;&nbsp; 0.25% | &nbsp;&nbsp; 48 | 4.1853 | &nbsp;&nbsp;&nbsp;&nbsp;1.180000 |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property Type³** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property Type³** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Arkansas | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp;&nbsp; 7235855.30 | &nbsp;&nbsp;&nbsp;&nbsp; 1.15% | &nbsp;&nbsp; 50 | 6.3300 | &nbsp;&nbsp;&nbsp;&nbsp;1.690000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; California | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 62648214.68 | &nbsp;&nbsp;&nbsp;&nbsp; 9.95% | &nbsp;&nbsp; 55 | 3.8975 | &nbsp;&nbsp;&nbsp;&nbsp;1.408362 |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **# Of** | &nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp;&nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp; **Weighted Avg** |
|  |  |  |  |  |  |  | **Property Type** |  |  |  | &nbsp;&nbsp; **WAM²** | &nbsp;&nbsp; **WAC** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Delaware | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 989034.26 | &nbsp;&nbsp;&nbsp;&nbsp; 0.16% | &nbsp;&nbsp; 55 | 4.6470 | &nbsp;&nbsp;&nbsp;&nbsp;3.520000 |  | &nbsp;&nbsp;&nbsp;&nbsp; **Properties** | &nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp; **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Florida | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 6991587.39 | &nbsp;&nbsp;&nbsp;&nbsp; 1.11% | &nbsp;&nbsp; 55 | 4.8500 | &nbsp;&nbsp;&nbsp;&nbsp;2.500000 | &nbsp;&nbsp; Defeased | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 38127400.25 | &nbsp;&nbsp;&nbsp;&nbsp; 6.06% | &nbsp;&nbsp;&nbsp;&nbsp; 52 | 4.0746 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Georgia | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 80000000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 12.71% | &nbsp;&nbsp; 18 | 3.3400 | &nbsp;&nbsp;&nbsp;&nbsp;3.310000 | &nbsp;&nbsp;&nbsp; Industrial | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5245730.72 | &nbsp;&nbsp;&nbsp;&nbsp; 0.83% | &nbsp;&nbsp;&nbsp;&nbsp; 55 | 4.3300 | &nbsp;&nbsp;&nbsp;&nbsp;2.900000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Illinois | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 45951208.58 | &nbsp;&nbsp;&nbsp;&nbsp; 7.30% | &nbsp;&nbsp; 1 | 4.1501 | &nbsp;&nbsp;&nbsp;&nbsp;1.213038 | &nbsp;&nbsp;&nbsp; Lodging | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 86866683.18 | &nbsp;&nbsp;&nbsp;&nbsp; 13.80% | &nbsp;&nbsp;&nbsp;&nbsp; 18 | 4.8576 | &nbsp;&nbsp;&nbsp;&nbsp;1.580936 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Indiana | &nbsp;&nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp;&nbsp; 4124285.36 | &nbsp;&nbsp;&nbsp;&nbsp; 0.66% | &nbsp;&nbsp; 55 | 4.7478 | &nbsp;&nbsp;&nbsp;&nbsp;2.640614 | &nbsp;&nbsp; Mixed Use | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 32875000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 5.22% | &nbsp;&nbsp;&nbsp;&nbsp; 54 | 4.3920 | &nbsp;&nbsp;&nbsp;&nbsp;2.160000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Kentucky | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 1774052.90 | &nbsp;&nbsp;&nbsp;&nbsp; 0.28% | &nbsp;&nbsp; 55 | 4.6470 | &nbsp;&nbsp;&nbsp;&nbsp;3.520000 | &nbsp;&nbsp;&nbsp;&nbsp; Office | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 10 | &nbsp;&nbsp;&nbsp;&nbsp; 397280535.46 | &nbsp;&nbsp;&nbsp;&nbsp; 63.10% | &nbsp;&nbsp;&nbsp;&nbsp; 45 | 3.8004 | &nbsp;&nbsp;&nbsp;&nbsp;2.773777 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Maryland | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 953552.99 | &nbsp;&nbsp;&nbsp;&nbsp; 0.15% | &nbsp;&nbsp; 55 | 4.6470 | &nbsp;&nbsp;&nbsp;&nbsp;3.520000 | &nbsp;&nbsp;&nbsp;&nbsp; Retail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 69174288.62 | &nbsp;&nbsp;&nbsp;&nbsp; 10.99% | &nbsp;&nbsp;&nbsp;&nbsp; 53 | 4.4731 | &nbsp;&nbsp;&nbsp;&nbsp;2.007426 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Michigan | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp;&nbsp; 3100156.82 | &nbsp;&nbsp;&nbsp;&nbsp; 0.49% | &nbsp;&nbsp; 55 | 4.6470 | &nbsp;&nbsp;&nbsp;&nbsp;3.520000 | &nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **58** | &nbsp;&nbsp;&nbsp;&nbsp; **629569638.23** | &nbsp;&nbsp;&nbsp; **100.00%** | &nbsp;&nbsp;&nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mississippi | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 5404766.96 | &nbsp;&nbsp;&nbsp;&nbsp; 0.86% | &nbsp;&nbsp; 55 | 5.9000 | &nbsp;&nbsp;&nbsp;&nbsp;2.240000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New Jersey | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 80863276.94 | &nbsp;&nbsp;&nbsp;&nbsp; 12.84% | &nbsp;&nbsp; 51 | 4.5436 | &nbsp;&nbsp;&nbsp;&nbsp;1.059746 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New York | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp; 99000000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 15.73% | &nbsp;&nbsp; 52 | 3.5526 | &nbsp;&nbsp;&nbsp;&nbsp;1.760909 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; North Carolina | &nbsp;&nbsp;&nbsp;&nbsp; 6 | &nbsp;&nbsp;&nbsp; 33583411.73 | &nbsp;&nbsp;&nbsp;&nbsp; 5.33% | &nbsp;&nbsp; 34 | 5.2811 | &nbsp;&nbsp;&nbsp;&nbsp;1.510056 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Ohio | &nbsp;&nbsp;&nbsp;&nbsp; 11 | &nbsp;&nbsp;&nbsp; 12019205.32 | &nbsp;&nbsp;&nbsp;&nbsp; 1.91% | &nbsp;&nbsp; 55 | 4.6470 | &nbsp;&nbsp;&nbsp;&nbsp;3.520000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Oklahoma | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 1866565.52 | &nbsp;&nbsp;&nbsp;&nbsp; 0.30% | &nbsp;&nbsp; 48 | 4.1853 | &nbsp;&nbsp;&nbsp;&nbsp;1.180000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Pennsylvania | &nbsp;&nbsp;&nbsp;&nbsp; 3 | &nbsp;&nbsp;&nbsp; 21981992.46 | &nbsp;&nbsp;&nbsp;&nbsp; 3.49% | &nbsp;&nbsp; 51 | 5.0268 | &nbsp;&nbsp;&nbsp;&nbsp;2.163290 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; South Carolina | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 2924961.72 | &nbsp;&nbsp;&nbsp;&nbsp; 0.46% | &nbsp;&nbsp; 17 | 5.6800 | &nbsp;&nbsp;&nbsp;&nbsp;1.872565 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Tennessee | &nbsp;&nbsp;&nbsp;&nbsp; 2 | &nbsp;&nbsp;&nbsp;&nbsp; 8545991.75 | &nbsp;&nbsp;&nbsp;&nbsp; 1.36% | &nbsp;&nbsp; 48 | 4.1853 | &nbsp;&nbsp;&nbsp;&nbsp;1.180000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Texas | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 8827386.82 | &nbsp;&nbsp;&nbsp;&nbsp; 1.40% | &nbsp;&nbsp; 55 | 4.9900 | &nbsp;&nbsp;&nbsp;&nbsp;1.750000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Washington | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 67500000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 10.72% | &nbsp;&nbsp; 53 | 3.2900 | &nbsp;&nbsp;&nbsp;&nbsp;6.960000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Washington, DC | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp; 32875000.00 | &nbsp;&nbsp;&nbsp;&nbsp; 5.22% | &nbsp;&nbsp; 54 | 4.3920 | &nbsp;&nbsp;&nbsp;&nbsp;2.160000 |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; West Virginia | &nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 683010.35 | &nbsp;&nbsp;&nbsp;&nbsp; 0.11% | &nbsp;&nbsp; 55 | 4.6470 | &nbsp;&nbsp;&nbsp;&nbsp;3.520000 |  |  |  |  |  |  |  |
| 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 13 of 29 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification |  |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Note Rate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Note Rate** |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Seasoning** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Seasoning** |  |  |  |
|  |  | **# Of** | **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | **Weighted Avg** |  | **# Of** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Scheduled** | &nbsp;&nbsp; **% Of** |  |  | &nbsp;&nbsp; **Weighted Avg** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Note Rate** |  |  |  | **WAM²** | **WAC** |  | &nbsp;&nbsp;&nbsp;&nbsp; **Seasoning** |  |  |  | **WAM²** | **WAC** |  |
|  |  | **Loans** | **Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |  | **Loans** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 2 | &nbsp;&nbsp; 38127400.25 | 6.06% | &nbsp;&nbsp; 52 | 4.0746 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 2 | &nbsp;&nbsp; 38127400.25 | 6.06% | &nbsp;&nbsp; 52 | 4.0746 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | &nbsp;&nbsp; 3.9999% or less | &nbsp;&nbsp; 5 | 282500000.00 | 44.87% | &nbsp;&nbsp; 43 | 3.4319 | &nbsp;&nbsp;&nbsp;&nbsp;3.417522 | &nbsp;&nbsp;&nbsp; 12 months or less | &nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp; 0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  | 4.0000% to 4.4999% | &nbsp;&nbsp; 6 | 161780222.81 | 25.70% | &nbsp;&nbsp; 37 | 4.2449 | &nbsp;&nbsp;&nbsp;&nbsp;1.359915 | 13 months to 24 months | &nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp; 0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  | 4.5000% to 4.9999% | &nbsp;&nbsp; 8 | 100298334.42 | 15.93% | &nbsp;&nbsp; 53 | 4.8489 | &nbsp;&nbsp;&nbsp;&nbsp;1.904524 | 25 months 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 |
|  | 5.0000% to 5.4999% | &nbsp;&nbsp; 1 | &nbsp;&nbsp; 15815971.78 | 2.51% | &nbsp;&nbsp; 49 | 5.2800 | &nbsp;&nbsp;&nbsp;&nbsp;1.840000 | 37 months to 48 months | &nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp; 0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  | 5.5000% or greater | &nbsp;&nbsp; 3 | &nbsp;&nbsp; 31047708.97 | 4.93% | &nbsp;&nbsp; 31 | 5.8698 | &nbsp;&nbsp;&nbsp;&nbsp;1.893980 | 49 months or greater | &nbsp;&nbsp; 23 | 591442237.98 | 93.94% | &nbsp;&nbsp; 43 | 4.0720 | &nbsp;&nbsp;&nbsp;&nbsp;2.475953 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **25** | **629569638.23** | **100.00%** | &nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **25** | **629569638.23** | **100.00%** | &nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** |
| (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 14 of 29 |

---

------

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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** |  |
|  | **Remaining Term** | **Loans** | &nbsp;&nbsp;&nbsp;&nbsp;**Balance** | **Agg. Bal.** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **DSCR¹** | &nbsp;&nbsp;&nbsp; **Amortization Term** | **Loans** | &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; 2 | &nbsp;&nbsp; 38127400.25 | 6.06% | &nbsp;&nbsp; 52 | 4.0746 | &nbsp;&nbsp;&nbsp;&nbsp; NAP | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 2 | &nbsp;&nbsp; 38127400.25 | 6.06% | &nbsp;&nbsp; 52 | 4.0746 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; NAP |
|  | 60 months or less | &nbsp;&nbsp; 23 | 591442237.98 | 93.94% | &nbsp;&nbsp; 43 | 4.0720 | &nbsp;&nbsp;&nbsp;&nbsp;2.475953 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest Only | &nbsp;&nbsp; 9 | 436238276.94 | 69.29% | &nbsp;&nbsp; 41 | 3.7664 | &nbsp;&nbsp;&nbsp;&nbsp;2.676873 |
|  | 61 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; 300 months or less | &nbsp;&nbsp; 14 | 155203961.04 | 24.65% | &nbsp;&nbsp; 48 | 4.9307 | &nbsp;&nbsp;&nbsp;&nbsp;1.911217 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **25** | **629569638.23** | **100.00%** | &nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** | 301 months to 359 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; 360 months or greater | &nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp; 0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **25** | **629569638.23** | **100.00%** | &nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** |
| (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 15 of 29 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification | &nbsp;&nbsp;&nbsp;&nbsp; Current Mortgage Loan and Property Stratification |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Age of Most Recent NOI** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Age of Most Recent NOI** |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Remaining Stated Term (Fully Amortizing Loans)** | &nbsp;&nbsp;&nbsp;&nbsp; **Remaining Stated Term (Fully Amortizing Loans)** | &nbsp;&nbsp;&nbsp;&nbsp; **Remaining Stated Term (Fully Amortizing Loans)** |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp; **Age of Most** | **# Of** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **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;&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;&nbsp;&nbsp; Defeased | &nbsp;&nbsp; 2 | &nbsp;&nbsp; 38127400.25 | 6.06% | &nbsp;&nbsp; 52 | 4.0746 | &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; 2 | &nbsp;&nbsp; 25642942.01 | 4.07% | &nbsp;&nbsp; 26 | 5.8634 | &nbsp;&nbsp;&nbsp;&nbsp;1.821049 |  |  |  |  |  |
|  | &nbsp;&nbsp;&nbsp; 12 months or less | &nbsp;&nbsp; 19 | 492924295.97 | 78.30% | &nbsp;&nbsp; 47 | 3.9597 | &nbsp;&nbsp;&nbsp;&nbsp;2.639505 |  |  |  |  |  |
|  | 13 months to 24 months | &nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | 0.00% | &nbsp;&nbsp; 0 | 0.0000 | &nbsp;&nbsp;&nbsp;&nbsp;0.000000 |  |  |  |  |  |
|  | 25 months or greater | &nbsp;&nbsp; 2 | &nbsp;&nbsp; 72875000.00 | 11.58% | &nbsp;&nbsp; 21 | 4.2010 | &nbsp;&nbsp;&nbsp;&nbsp;1.600137 |  |  |  |  |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** | &nbsp;&nbsp; **25** | **629569638.23** | **100.00%** | &nbsp;&nbsp; **43** | **4.0721** | &nbsp;&nbsp;&nbsp;&nbsp;**2.567306** |  |  |  |  |  |
| (1) | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document | &nbsp;&nbsp; Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|  | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. | &nbsp;&nbsp; is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |  |  |
| (2) | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. | &nbsp;&nbsp; Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |  |  |  |
| (3) | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the | &nbsp;&nbsp; Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|  | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split | &nbsp;&nbsp; CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|  | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the | &nbsp;&nbsp; loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|  | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. | &nbsp;&nbsp; balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 16 of 29 |

---

------

---

| | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  | &nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &nbsp;&nbsp; Mortgage Loan Detail (Part 1) | &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;&nbsp;&nbsp;&nbsp;&nbsp;**Scheduled** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Principal** | **Anticipated Maturity Maturity** | **Anticipated Maturity Maturity** | **Anticipated Maturity Maturity** | **Scheduled** | **Scheduled** | **Through** |
| **Pros ID** | **Loan ID** | **Loan Group** | **(1)** | **City** |  | **State Accrual Type Gross Rate** | **State Accrual Type Gross Rate** | **State Accrual Type Gross Rate** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Interest** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | 10176786 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Dunwoody | Dunwoody | GA | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 3.340% | &nbsp;&nbsp;&nbsp; 230088.89 | &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 | 08/06/24 | &nbsp;&nbsp; -- | 80000000.00 | 80000000.00 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 2 | 10174967 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Seattle |  | WA | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 3.290% | &nbsp;&nbsp;&nbsp; 191231.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/11/27 | &nbsp;&nbsp; -- | 67500000.00 | 67500000.00 | 02/11/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 4 | 10180212 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | New York | New York | NY | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 3.669% | &nbsp;&nbsp;&nbsp; 170627.10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 06/01/27 | &nbsp;&nbsp; -- | 54000000.00 | 54000000.00 | 02/01/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 7 | 10180213 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | New York | New York | NY | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 3.413% | &nbsp;&nbsp;&nbsp; 132235.54 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 06/05/27 | &nbsp;&nbsp; -- | 45000000.00 | 45000000.00 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 8 | 10180214 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Madison |  | NJ | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.266% | &nbsp;&nbsp;&nbsp; 165290.28 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/05/27 | &nbsp;&nbsp; -- | 45000000.00 | 45000000.00 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 9 | 10180215 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Chicago |  | IL | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.044% | &nbsp;&nbsp;&nbsp; 139296.78 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/05/22 | &nbsp;&nbsp; -- | 40000000.00 | 40000000.00 | 07/05/20 |
| &nbsp;&nbsp;&nbsp;&nbsp; 10 | 10180216 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | San Francisco | San Francisco | CA | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 3.570% | &nbsp;&nbsp;&nbsp; 110670.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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 | 09/05/27 | &nbsp;&nbsp; -- | 36000000.00 | 36000000.00 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 11 | 10180217 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Warren |  | NJ | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.892% | &nbsp;&nbsp;&nbsp; 151089.67 | &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 | 08/09/27 | &nbsp;&nbsp; -- | 35863276.94 | 35863276.94 | 02/09/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 12 | 10180218 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MU | Washington | Washington | DC | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.392% | &nbsp;&nbsp;&nbsp; 124333.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/05/27 | &nbsp;&nbsp; -- | 32875000.00 | 32875000.00 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 14 | 10180219 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Folsom |  | CA | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.340% | &nbsp;&nbsp;&nbsp;&nbsp; 99765.81 | &nbsp;&nbsp;&nbsp;&nbsp; 46963.46 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 08/05/27 | &nbsp;&nbsp; -- | 26695178.14 | 26648214.68 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 15 | 10180220 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MF | Astoria |  | NY | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 3.720% | &nbsp;&nbsp;&nbsp;&nbsp; 80083.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 05/05/27 | &nbsp;&nbsp; -- | 25000000.00 | 25000000.00 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 16 | 10180221 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Various |  | Various | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.647% | &nbsp;&nbsp;&nbsp;&nbsp; 90864.74 | &nbsp;&nbsp;&nbsp;&nbsp; 32587.22 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp; 09/05/27 | 09/05/37 | &nbsp;&nbsp; -- | 22707196.33 | 22674609.11 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 18 | 10180222 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Various |  | Various | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 5.680% | &nbsp;&nbsp;&nbsp;&nbsp; 90201.20 | &nbsp;&nbsp;&nbsp;&nbsp; 34775.45 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 07/06/24 | &nbsp;&nbsp; -- | 18441862.16 | 18407086.71 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 19 | 10169914 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Durham |  | NC | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.940% | &nbsp;&nbsp;&nbsp;&nbsp; 77126.38 | &nbsp;&nbsp;&nbsp;&nbsp; 29505.75 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 03/06/27 | &nbsp;&nbsp; -- | 18130792.49 | 18101286.74 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 20 | 10180223 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | OF | Fort Washington | Fort Washington | PA | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 5.280% | &nbsp;&nbsp;&nbsp;&nbsp; 72004.53 | &nbsp;&nbsp;&nbsp;&nbsp; 20801.07 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 03/06/27 | &nbsp;&nbsp; -- | 15836772.85 | 15815971.78 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 21 | 10180224 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | MF | Pittsburgh | Pittsburgh | PA | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.750% | &nbsp;&nbsp;&nbsp;&nbsp; 53824.35 | &nbsp;&nbsp;&nbsp;&nbsp; 31693.25 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 09/06/27 | &nbsp;&nbsp; -- | 13159093.50 | 13127400.25 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 22 | 10167894 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Various |  | Various | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.185% | &nbsp;&nbsp;&nbsp;&nbsp; 43384.63 | &nbsp;&nbsp;&nbsp;&nbsp; 26604.23 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 02/06/27 | &nbsp;&nbsp; -- | 12037881.64 | 12011277.41 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 24 | 10180226 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Arlington | Arlington | TX | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.990% | &nbsp;&nbsp;&nbsp;&nbsp; 37989.89 | &nbsp;&nbsp;&nbsp;&nbsp; 13754.44 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 09/06/27 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 8841141.26 | &nbsp;&nbsp;&nbsp; 8827386.82 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 25 | 10180227 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Hot Springs | Hot Springs | AR | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 6.330% | &nbsp;&nbsp;&nbsp;&nbsp; 39490.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8942.33 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 04/05/27 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7244797.63 | &nbsp;&nbsp;&nbsp; 7235855.30 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 26 | 10177698 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Vero Beach | Vero Beach | FL | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.850% | &nbsp;&nbsp;&nbsp;&nbsp; 29263.77 | &nbsp;&nbsp;&nbsp;&nbsp; 15367.24 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 09/06/27 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 7006954.63 | &nbsp;&nbsp;&nbsp; 6991587.39 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 27 | 10180228 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | LO | Biloxi |  | MS | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 5.900% | &nbsp;&nbsp;&nbsp;&nbsp; 27515.59 | &nbsp;&nbsp;&nbsp;&nbsp; 11095.66 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 09/05/27 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 5415862.62 | &nbsp;&nbsp;&nbsp; 5404766.96 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 28 | 10180229 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | IN | Aston |  | PA | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.330% | &nbsp;&nbsp;&nbsp;&nbsp; 19593.63 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9211.18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 09/06/27 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 5254941.90 | &nbsp;&nbsp;&nbsp; 5245730.72 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 29 | 10180230 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Lincolnwood | Lincolnwood | IL | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.912% | &nbsp;&nbsp;&nbsp;&nbsp; 14103.98 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3699.81 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 09/05/27 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 3334450.50 | &nbsp;&nbsp;&nbsp; 3330750.69 | 02/05/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 30 | 10109093 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Bloomingdale | Bloomingdale | IL | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.800% | &nbsp;&nbsp;&nbsp;&nbsp; 10844.36 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3177.32 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 10/06/26 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 2623635.21 | &nbsp;&nbsp;&nbsp; 2620457.89 | 02/06/23 |
| &nbsp;&nbsp;&nbsp;&nbsp; 31 | 10180231 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | RT | Schereville | Schereville | IN | Actual/360 | &nbsp;&nbsp;&nbsp;&nbsp; 4.867% | &nbsp;&nbsp;&nbsp;&nbsp; 7925.65 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 2120.08 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp;&nbsp; N/A | 09/05/27 | &nbsp;&nbsp; -- | &nbsp;&nbsp; 1891098.92 | &nbsp;&nbsp;&nbsp; 1888978.84 | 02/05/23 |
| &nbsp;&nbsp; **Totals** |  |  |  |  |  |  |  |  | **2208844.78** | &nbsp;&nbsp;&nbsp;&nbsp; **290298.49** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**0.00** |  |  |  | **629859936.72** | **629569638.23** |  |
| &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 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MU - Mixed Use | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 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 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO - Lodging | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO - Lodging |  | &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 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN - Industrial | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN - Industrial |  | &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 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; CH - Cooperative Housing | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; CH - Cooperative Housing | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 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. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 17 of 29 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 17 of 29 |

---

------

---

| | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Mortgage Loan Detail (Part 2) |  |  |  |  |
|  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Most Recent Most Recent Appraisal** |  |  |  |  | **Cumulative** | **Current** |  |
|  |  | **Most Recent** | **Most Recent** | **NOI Start** | **NOI End** | **Reduction** | **Appraisal** | **Cumulative** | **Current P&I** | **Cumulative P&I** | **Servicer** | **NRA/WODRA** |  |
| **Pros ID** | **Loan Group** | **Fiscal NOI** | **NOI** | **Date** | **Date** | **Date** | **Reduction Amount** | **ASER** | **Advances** | **Advances** | **Advances** | **from Principal** | **Defease Status** |
| 1 | 1 | 21250638.99 | 13368594.46 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 2 | 1 | 46380284.02 | 37747814.84 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 4 | 1 | 0.00 | 25081789.66 | 01/01/22 | 06/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 7 | 1 | 17918702.94 | 15087551.43 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 8 | 1 | 8259780.59 | 7366126.99 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 9 | 1 | 0.00 | 19262786.52 | 04/01/19 | 03/31/20 | -- | 0.00 | 0.00 | 138740.16 | 4237905.05 | 76777.78 | 0.00 |  |
| 10 | 1 | 3443017.22 | 3995632.60 | 01/01/22 | 12/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 11 | 1 | 5731884.74 | 5821731.87 | 01/01/22 | 12/31/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 12 | 1 | 0.00 | 2482830.83 | 01/01/20 | 09/30/20 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 14 | 1 | 2869549.34 | 1750749.46 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 15 | 1 | 0.00 | 0.00 | -- | -- | 02/11/22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |
| 16 | 1 | 3793308.92 | 2847834.72 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 18 | 1 | 0.00 | 0.00 | -- | -- | 08/11/22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 19 | 1 | 2902468.55 | 1377764.91 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 20 | 1 | 7203063.16 | 5003773.82 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 21 | 1 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Full Defeasance |
| 22 | 1 | 1161466.56 | 910486.02 | 01/01/22 | 09/30/22 | 07/11/19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 24 | 1 | 0.00 | 915060.35 | 01/01/22 | 09/30/22 | 07/12/21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 25 | 1 | 0.00 | 0.00 | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 26 | 1 | 1198451.89 | 1127380.15 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 27 | 1 | 1626001.52 | 879712.27 | 10/01/21 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 28 | 1 | 1109237.63 | 844579.77 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 29 | 1 | 286123.77 | 222480.55 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 30 | 1 | 297946.15 | 214512.99 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| 31 | 1 | 187152.53 | 145700.05 | 01/01/22 | 09/30/22 | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  |
| **Totals** |  | **125619078.52** | **146454894.26** |  |  |  | **0.00** | **0.00** | **138740.16** | **4237905.05** | **76777.78** | **0.00** |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; Page 18 of 29 |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  |  | Principal Prepayment Detail |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Unscheduled Principal** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **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; **Prepayment Penalties** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan Number** | **Amount** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Prepayment / Liquidation Code** | **Prepayment Premium Amount** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Yield Maintenance Amount** |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **No principal prepayments this period** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. | &nbsp;&nbsp;&nbsp;&nbsp; Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. | &nbsp;&nbsp;&nbsp;&nbsp; Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. | &nbsp;&nbsp;&nbsp;&nbsp; Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 19 of 29 |

---

------

---

| | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Historical Detail |  |  |  |  |  |  |  |
|  |  |  |  |  |  | **Delinquencies¹** | **Delinquencies¹** | **Delinquencies¹** |  |  |  |  |  | **Prepayments** | **Prepayments** |  | **Rate and Maturities** | **Rate and Maturities** | **Rate and Maturities** |
|  |  | **30-59 Days** |  | **60-89 Days** |  | **90 Days or More** |  | **Foreclosure** |  | **REO** |  | **Modifications** |  | **Curtailments** |  | **Payoff** | **Next Weighted Avg.** | **Next Weighted Avg.** |  |
| **Distribution** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **#** | **Balance** | **#** | **Balance** | **#** | **Balance** | **#** | **Balance** | **#** | **Balance** | **#** | **Balance** | **#** | **Amount** | **#** | **Amount** | **Coupon** | **Remit** | **WAM¹** |
| **Date** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 02/17/23 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 40000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.072132% | 4.056819% | 43 |
| 01/18/23 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 40000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.072782% | 4.057468% | 44 |
| 12/16/22 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.073470% | 4.058156% | 45 |
| 11/18/22 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.074145% | 4.058831% | 46 |
| 10/17/22 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 40000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.074825% | 4.059500% | 47 |
| 09/16/22 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 40000000.00 | 1 | 18585076.22 | 0 | 0.00 | 0 | 0.00 | 4.028459% | 4.013134% | 48 |
| 08/17/22 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.028807% | 4.013485% | 49 |
| 07/15/22 | 0 | 0.00 | 0 | 0.00 | 1 | 40000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 10093380.32 | 4.029152% | 4.013830% | 50 |
| 06/17/22 | 0 | 0.00 | 1 | 10093380.32 | 1 | 40000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.085510% | 4.070439% | 43 |
| 05/17/22 | 1 | 10093380.32 | 0 | 0.00 | 1 | 40000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.130418% | 4.115287% | 42 |
| 04/18/22 | 0 | 0.00 | 1 | 32875000.00 | 1 | 40000000.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1 | 19014934.45 | 4.130874% | 4.115743% | 43 |
| 03/17/22 | 1 | 32875000.00 | 0 | 0.00 | 2 | 59042309.76 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 4.155179% | 4.140030% | 43 |
| (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. | (1) Foreclosure and REO Totals are included in the delinquencies aging categories. |  |  |  |  |  |  |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 20 of 29 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 20 of 29 |

---

------

---

| | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Delinquency Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Delinquency Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Delinquency Loan Detail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Delinquency Loan Detail |  |  |  |  |  |  |
|  |  | &nbsp;&nbsp; **Paid** |  | **Mortgage** | **Mortgage** |  |  | **Outstanding** |  | **Servicing** | **Resolution** |  |  |  |  |
|  |  | **Through** | **Months** | &nbsp;&nbsp; **Loan** |  | **Current P&I** | **Outstanding P&I** | **Servicer** | **Actual Principal** | **Transfer** | **Strategy** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Bankruptcy** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Bankruptcy** | &nbsp;&nbsp; **Foreclosure** |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan ID** | &nbsp;&nbsp; **Date** | **Delinquent** | **Status¹** | **Status¹** | **Advances** | **Advances** | **Advances** | **Balance** | **Date** | **Code²** |  | **Date** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp; **REO Date** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 | 10180215 | 07/05/20 | &nbsp;&nbsp;&nbsp;&nbsp; 30 | &nbsp;&nbsp;&nbsp;&nbsp; 5 |  | 138740.16 | 4237905.05 | 808872.39 | 40000000.00 | 04/24/20 | 7 |  |  |  | &nbsp;&nbsp;&nbsp; 07/08/22 |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  |  |  |  | **138740.16** | **4237905.05** | **808872.39** | **40000000.00** |  |  |  |  |  |  |
| &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 21 of 29 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Collateral Stratification and Historical Detail | Collateral Stratification and Historical Detail | Collateral Stratification and Historical Detail | Collateral Stratification and Historical Detail |  |
| **Maturity Dates and Loan Status¹** | **Maturity Dates and Loan Status¹** | **Maturity Dates and Loan Status¹** |  |  |  |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Performing** | &nbsp;&nbsp;&nbsp; **Non-Performing** | &nbsp;&nbsp;&nbsp; **Non-Performing** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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;&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; 40000000 | &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; 40000000 |  |
| &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; 98407087 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98407087 | 0 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; 25 - 36 Months |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | 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; 59631735 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 59631735 | 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; 408856207 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 408856207 | 0 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; > 60 Months |  | &nbsp;&nbsp;&nbsp; 22674609 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 22674609 | 0 |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| **Historical Delinquency Information** | **Historical Delinquency Information** | **Historical Delinquency Information** |  |  |  |  |  |  |
|  | **Total** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;**Current** | &nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&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; **60-89 Days** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **90+ Days** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **90+ Days** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **REO/Foreclosure** |  |
| &nbsp;&nbsp;&nbsp; Feb-23 | 629569638 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 589569638 | &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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40000000 |  |
| &nbsp;&nbsp;&nbsp; Jan-23 | 629859937 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 589859937 | &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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40000000 |  |
| &nbsp;&nbsp;&nbsp; Dec-22 | 630148983 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 590148983 | &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; 40000000 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Nov-22 | 630460312 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 590460312 | &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; 40000000 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Oct-22 | 630746768 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 590746768 | &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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40000000 |  |
| &nbsp;&nbsp;&nbsp; Sep-22 | 631055601 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 591055601 | &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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40000000 |  |
| &nbsp;&nbsp;&nbsp; Aug-22 | 631301876 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 591301876 | &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; 40000000 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Jul-22 | 631547078 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 591547078 | &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; 40000000 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Jun-22 | 771522688 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 721429308 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp; 10093380 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; May-22 | 815903445 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 765810065 | &nbsp;&nbsp;&nbsp;&nbsp; 10093380 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Apr-22 | 816377793 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 743502793 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp;&nbsp; 32875000 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp; 40000000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| &nbsp;&nbsp;&nbsp; Mar-22 | 835852694 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 743935385 | &nbsp;&nbsp;&nbsp;&nbsp; 32875000 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 | &nbsp;&nbsp; 59042310 | &nbsp;&nbsp; 59042310 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 0 |  |
| (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. | (1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  | Page 22 of 29 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Specially Serviced Loan Detail - Part 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Specially Serviced Loan Detail - Part 1 |  |  |  |  |
|  |  | **Ending Scheduled** |  |  |  | **Net Operating** |  |  |  | **Remaining** |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan ID** | **Balance** | **Actual Balance** | **Appraisal Value** | **Appraisal Date** | **Income** | **DSCR** | **DSCR Date** | **Maturity Date** | **Amort Term** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4 | 10180212 | 54000000.00 | 54000000.00 | 2210000000.00 | 04/01/17 | 23646029.66 | 2.12000 | 06/30/22 | 06/01/27 | I/O |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 | 10180215 | 40000000.00 | 40000000.00 | 234300000.00 | 02/06/23 | 16725398.84 | 1.14000 | 03/31/20 | 08/05/22 | I/O |
| &nbsp;&nbsp;&nbsp;&nbsp; 12 | 10180218 | 32875000.00 | 32875000.00 | 52700000.00 | 07/11/17 | 2383570.58 | 2.16000 | 09/30/20 | 08/05/27 | I/O |
| &nbsp;&nbsp;&nbsp;&nbsp; 18 | 10180222 | 18407086.71 | 18407086.71 | 53000000.00 | 11/21/22 | 5673796.00 | 1.87257 | -- | 07/06/24 | 234 |
| &nbsp;&nbsp;&nbsp;&nbsp; 25 | 10180227 | 7235855.30 | 7235855.29 | 14760000.00 | 12/20/16 | 1133124.58 | 1.69000 | -- | 04/05/27 | 289 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  | **152517942.01** | **152517942.00** | **2564760000.00** |  | **49561919.66** |  |  |  |  |
|© 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 29 |

---

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 | Specially Serviced Loan Detail - Part 2 |  |
|  |  |  |  | **Servicing** |  |  |  |  |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Property** |  | **Transfer** | &nbsp;&nbsp; **Resolution** |  |  |  |
| &nbsp;&nbsp; **Pros ID** | &nbsp;&nbsp;&nbsp;&nbsp; **Loan ID** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Type¹** | &nbsp;&nbsp; **State** | &nbsp;&nbsp;&nbsp; **Date** | **Strategy Code²** |  | **Special Servicing Comments** |  |
| &nbsp;&nbsp;&nbsp; 4 | &nbsp;&nbsp;&nbsp; 10180212 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; OF | &nbsp;&nbsp;&nbsp; NY | 11/08/21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3 |  |  |  |
|  | 1/11/2023 Loan transferred to Special on 11/1/21 due to the Borrowers bankruptcy filing on 10/31/21. The Brwrs BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st | 1/11/2023 Loan transferred to Special on 11/1/21 due to the Borrowers bankruptcy filing on 10/31/21. The Brwrs BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st | 1/11/2023 Loan transferred to Special on 11/1/21 due to the Borrowers bankruptcy filing on 10/31/21. The Brwrs BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st | 1/11/2023 Loan transferred to Special on 11/1/21 due to the Borrowers bankruptcy filing on 10/31/21. The Brwrs BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st | 1/11/2023 Loan transferred to Special on 11/1/21 due to the Borrowers bankruptcy filing on 10/31/21. The Brwrs BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st | 1/11/2023 Loan transferred to Special on 11/1/21 due to the Borrowers bankruptcy filing on 10/31/21. The Brwrs BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st | 1/11/2023 Loan transferred to Special on 11/1/21 due to the Borrowers bankruptcy filing on 10/31/21. The Brwrs BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st | 1/11/2023 Loan transferred to Special on 11/1/21 due to the Borrowers bankruptcy filing on 10/31/21. The Brwrs BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st |
|  | mortgage is secur ed bythe fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total | mortgage is secur ed bythe fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total | mortgage is secur ed bythe fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total | mortgage is secur ed bythe fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total | mortgage is secur ed bythe fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total | mortgage is secur ed bythe fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total | mortgage is secur ed bythe fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total | mortgage is secur ed bythe fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total |
|  | $700MM. Brwr filed a 12/31/20 app. i n BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the | $700MM. Brwr filed a 12/31/20 app. i n BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the | $700MM. Brwr filed a 12/31/20 app. i n BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the | $700MM. Brwr filed a 12/31/20 app. i n BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the | $700MM. Brwr filed a 12/31/20 app. i n BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the | $700MM. Brwr filed a 12/31/20 app. i n BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the | $700MM. Brwr filed a 12/31/20 app. i n BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the | $700MM. Brwr filed a 12/31/20 app. i n BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the |
|  | loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. Brwrs BK plan was confirmed and the | loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. Brwrs BK plan was confirmed and the | loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. Brwrs BK plan was confirmed and the | loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. Brwrs BK plan was confirmed and the | loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. Brwrs BK plan was confirmed and the | loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. Brwrs BK plan was confirmed and the | loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. Brwrs BK plan was confirmed and the | loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. Brwrs BK plan was confirmed and the |
|  | Effective Date of the plan was September 9, 2022. Loan return to mas ter servicing in November. No term changes, replacement of the Guaranty (SL Green Realty Corp). | Effective Date of the plan was September 9, 2022. Loan return to mas ter servicing in November. No term changes, replacement of the Guaranty (SL Green Realty Corp). | Effective Date of the plan was September 9, 2022. Loan return to mas ter servicing in November. No term changes, replacement of the Guaranty (SL Green Realty Corp). | Effective Date of the plan was September 9, 2022. Loan return to mas ter servicing in November. No term changes, replacement of the Guaranty (SL Green Realty Corp). | Effective Date of the plan was September 9, 2022. Loan return to mas ter servicing in November. No term changes, replacement of the Guaranty (SL Green Realty Corp). | Effective Date of the plan was September 9, 2022. Loan return to mas ter servicing in November. No term changes, replacement of the Guaranty (SL Green Realty Corp). | Effective Date of the plan was September 9, 2022. Loan return to mas ter servicing in November. No term changes, replacement of the Guaranty (SL Green Realty Corp). |  |
| &nbsp;&nbsp;&nbsp; 9 | &nbsp;&nbsp;&nbsp; 10180215 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO | &nbsp;&nbsp;&nbsp;&nbsp; IL | 04/24/20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7 |  |  |  |
|  | 2/13/2023 Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Special Servicer projects disposition in Q4 2023. | 2/13/2023 Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Special Servicer projects disposition in Q4 2023. | 2/13/2023 Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Special Servicer projects disposition in Q4 2023. | 2/13/2023 Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Special Servicer projects disposition in Q4 2023. | 2/13/2023 Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Special Servicer projects disposition in Q4 2023. | 2/13/2023 Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Special Servicer projects disposition in Q4 2023. | 2/13/2023 Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Special Servicer projects disposition in Q4 2023. |  |
| &nbsp;&nbsp; 12 | &nbsp;&nbsp;&nbsp; 10180218 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MU | &nbsp;&nbsp;&nbsp; DC | 01/19/21 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 |  |  |  |
|  | 2/13/2023 The Loan transferred to special servicing in January 2021 as a result of WeWorks notice of its intention to terminate its lease. Lender consented to Borrowers request to approve the WeWork termination, and the termination | 2/13/2023 The Loan transferred to special servicing in January 2021 as a result of WeWorks notice of its intention to terminate its lease. Lender consented to Borrowers request to approve the WeWork termination, and the termination | 2/13/2023 The Loan transferred to special servicing in January 2021 as a result of WeWorks notice of its intention to terminate its lease. Lender consented to Borrowers request to approve the WeWork termination, and the termination | 2/13/2023 The Loan transferred to special servicing in January 2021 as a result of WeWorks notice of its intention to terminate its lease. Lender consented to Borrowers request to approve the WeWork termination, and the termination | 2/13/2023 The Loan transferred to special servicing in January 2021 as a result of WeWorks notice of its intention to terminate its lease. Lender consented to Borrowers request to approve the WeWork termination, and the termination | 2/13/2023 The Loan transferred to special servicing in January 2021 as a result of WeWorks notice of its intention to terminate its lease. Lender consented to Borrowers request to approve the WeWork termination, and the termination | 2/13/2023 The Loan transferred to special servicing in January 2021 as a result of WeWorks notice of its intention to terminate its lease. Lender consented to Borrowers request to approve the WeWork termination, and the termination | 2/13/2023 The Loan transferred to special servicing in January 2021 as a result of WeWorks notice of its intention to terminate its lease. Lender consented to Borrowers request to approve the WeWork termination, and the termination |
|  | agreement was execut ed. A$1.2Mtermination fee was funded to the Lender. Borrower submitted a re-tenanting request which was conditionally approved. Special Servicer is monitoring borrowers compliance with the conditional approval letter | agreement was execut ed. A$1.2Mtermination fee was funded to the Lender. Borrower submitted a re-tenanting request which was conditionally approved. Special Servicer is monitoring borrowers compliance with the conditional approval letter | agreement was execut ed. A$1.2Mtermination fee was funded to the Lender. Borrower submitted a re-tenanting request which was conditionally approved. Special Servicer is monitoring borrowers compliance with the conditional approval letter | agreement was execut ed. A$1.2Mtermination fee was funded to the Lender. Borrower submitted a re-tenanting request which was conditionally approved. Special Servicer is monitoring borrowers compliance with the conditional approval letter | agreement was execut ed. A$1.2Mtermination fee was funded to the Lender. Borrower submitted a re-tenanting request which was conditionally approved. Special Servicer is monitoring borrowers compliance with the conditional approval letter | agreement was execut ed. A$1.2Mtermination fee was funded to the Lender. Borrower submitted a re-tenanting request which was conditionally approved. Special Servicer is monitoring borrowers compliance with the conditional approval letter | agreement was execut ed. A$1.2Mtermination fee was funded to the Lender. Borrower submitted a re-tenanting request which was conditionally approved. Special Servicer is monitoring borrowers compliance with the conditional approval letter | agreement was execut ed. A$1.2Mtermination fee was funded to the Lender. Borrower submitted a re-tenanting request which was conditionally approved. Special Servicer is monitoring borrowers compliance with the conditional approval letter |
|  | related to the borrower affiliate le ase. A lease guaranty has been executed and Special servicer is currently pending the issuance of a letter of credit. Once received, Special Servicer will initiate discussions regarding the return of the loan to the | related to the borrower affiliate le ase. A lease guaranty has been executed and Special servicer is currently pending the issuance of a letter of credit. Once received, Special Servicer will initiate discussions regarding the return of the loan to the | related to the borrower affiliate le ase. A lease guaranty has been executed and Special servicer is currently pending the issuance of a letter of credit. Once received, Special Servicer will initiate discussions regarding the return of the loan to the | related to the borrower affiliate le ase. A lease guaranty has been executed and Special servicer is currently pending the issuance of a letter of credit. Once received, Special Servicer will initiate discussions regarding the return of the loan to the | related to the borrower affiliate le ase. A lease guaranty has been executed and Special servicer is currently pending the issuance of a letter of credit. Once received, Special Servicer will initiate discussions regarding the return of the loan to the | related to the borrower affiliate le ase. A lease guaranty has been executed and Special servicer is currently pending the issuance of a letter of credit. Once received, Special Servicer will initiate discussions regarding the return of the loan to the | related to the borrower affiliate le ase. A lease guaranty has been executed and Special servicer is currently pending the issuance of a letter of credit. Once received, Special Servicer will initiate discussions regarding the return of the loan to the | related to the borrower affiliate le ase. A lease guaranty has been executed and Special servicer is currently pending the issuance of a letter of credit. Once received, Special Servicer will initiate discussions regarding the return of the loan to the |
|  | Master Servicer. | Master Servicer. |  |  |  |  |  |  |
| &nbsp;&nbsp; 18 | &nbsp;&nbsp;&nbsp; 10180222 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO | Various | 04/03/20 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 |  |  |  |
|  | 2/13/2023 Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. Borrower has continued to timely provide required financial reporting and is repairing deferred maintenance. Borrower and Special Servicer executed a | 2/13/2023 Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. Borrower has continued to timely provide required financial reporting and is repairing deferred maintenance. Borrower and Special Servicer executed a | 2/13/2023 Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. Borrower has continued to timely provide required financial reporting and is repairing deferred maintenance. Borrower and Special Servicer executed a | 2/13/2023 Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. Borrower has continued to timely provide required financial reporting and is repairing deferred maintenance. Borrower and Special Servicer executed a | 2/13/2023 Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. Borrower has continued to timely provide required financial reporting and is repairing deferred maintenance. Borrower and Special Servicer executed a | 2/13/2023 Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. Borrower has continued to timely provide required financial reporting and is repairing deferred maintenance. Borrower and Special Servicer executed a | 2/13/2023 Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. Borrower has continued to timely provide required financial reporting and is repairing deferred maintenance. Borrower and Special Servicer executed a | 2/13/2023 Loan was transferred for Imminent Default as a result of the Covid-19 pandemic. Borrower has continued to timely provide required financial reporting and is repairing deferred maintenance. Borrower and Special Servicer executed a |
|  | Forbearance Agreement on10/29/2021 that provides for a 16-month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period ending November 2022. Special Servicer is currently in the process of reviewing a | Forbearance Agreement on10/29/2021 that provides for a 16-month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period ending November 2022. Special Servicer is currently in the process of reviewing a | Forbearance Agreement on10/29/2021 that provides for a 16-month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period ending November 2022. Special Servicer is currently in the process of reviewing a | Forbearance Agreement on10/29/2021 that provides for a 16-month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period ending November 2022. Special Servicer is currently in the process of reviewing a | Forbearance Agreement on10/29/2021 that provides for a 16-month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period ending November 2022. Special Servicer is currently in the process of reviewing a | Forbearance Agreement on10/29/2021 that provides for a 16-month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period ending November 2022. Special Servicer is currently in the process of reviewing a | Forbearance Agreement on10/29/2021 that provides for a 16-month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period ending November 2022. Special Servicer is currently in the process of reviewing a | Forbearance Agreement on10/29/2021 that provides for a 16-month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period ending November 2022. Special Servicer is currently in the process of reviewing a |
|  | joinder agreement which confirms t he additionof new equity partners at the closing of the Forbearance Agreement, and is awaiting updates on an ongoing franchise default at one of the properties. Borrower and Special Servicer executed a | joinder agreement which confirms t he additionof new equity partners at the closing of the Forbearance Agreement, and is awaiting updates on an ongoing franchise default at one of the properties. Borrower and Special Servicer executed a | joinder agreement which confirms t he additionof new equity partners at the closing of the Forbearance Agreement, and is awaiting updates on an ongoing franchise default at one of the properties. Borrower and Special Servicer executed a | joinder agreement which confirms t he additionof new equity partners at the closing of the Forbearance Agreement, and is awaiting updates on an ongoing franchise default at one of the properties. Borrower and Special Servicer executed a | joinder agreement which confirms t he additionof new equity partners at the closing of the Forbearance Agreement, and is awaiting updates on an ongoing franchise default at one of the properties. Borrower and Special Servicer executed a | joinder agreement which confirms t he additionof new equity partners at the closing of the Forbearance Agreement, and is awaiting updates on an ongoing franchise default at one of the properties. Borrower and Special Servicer executed a | joinder agreement which confirms t he additionof new equity partners at the closing of the Forbearance Agreement, and is awaiting updates on an ongoing franchise default at one of the properties. Borrower and Special Servicer executed a | joinder agreement which confirms t he additionof new equity partners at the closing of the Forbearance Agreement, and is awaiting updates on an ongoing franchise default at one of the properties. Borrower and Special Servicer executed a |
|  | forbearance agreement on 10/29/2021 provides for a 16 - month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period beginning in January 2022. | forbearance agreement on 10/29/2021 provides for a 16 - month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period beginning in January 2022. | forbearance agreement on 10/29/2021 provides for a 16 - month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period beginning in January 2022. | forbearance agreement on 10/29/2021 provides for a 16 - month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period beginning in January 2022. | forbearance agreement on 10/29/2021 provides for a 16 - month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period beginning in January 2022. | forbearance agreement on 10/29/2021 provides for a 16 - month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period beginning in January 2022. | forbearance agreement on 10/29/2021 provides for a 16 - month deferral of tax escrows from April 2020-July 2021 to be repaid over an 11-month period beginning in January 2022. |  |
| &nbsp;&nbsp; 25 | &nbsp;&nbsp;&nbsp; 10180227 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO | &nbsp;&nbsp;&nbsp; AR | 02/23/18 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 13 |  |  |  |
|  | 2/13/2023 The loan was transferred to special servicing for franchise related defaults. Borrower failed to deposit required PIP funds with the Lender and were behind on franchise fees. Borrower cured the initial franchise fee default but | 2/13/2023 The loan was transferred to special servicing for franchise related defaults. Borrower failed to deposit required PIP funds with the Lender and were behind on franchise fees. Borrower cured the initial franchise fee default but | 2/13/2023 The loan was transferred to special servicing for franchise related defaults. Borrower failed to deposit required PIP funds with the Lender and were behind on franchise fees. Borrower cured the initial franchise fee default but | 2/13/2023 The loan was transferred to special servicing for franchise related defaults. Borrower failed to deposit required PIP funds with the Lender and were behind on franchise fees. Borrower cured the initial franchise fee default but | 2/13/2023 The loan was transferred to special servicing for franchise related defaults. Borrower failed to deposit required PIP funds with the Lender and were behind on franchise fees. Borrower cured the initial franchise fee default but | 2/13/2023 The loan was transferred to special servicing for franchise related defaults. Borrower failed to deposit required PIP funds with the Lender and were behind on franchise fees. Borrower cured the initial franchise fee default but | 2/13/2023 The loan was transferred to special servicing for franchise related defaults. Borrower failed to deposit required PIP funds with the Lender and were behind on franchise fees. Borrower cured the initial franchise fee default but | 2/13/2023 The loan was transferred to special servicing for franchise related defaults. Borrower failed to deposit required PIP funds with the Lender and were behind on franchise fees. Borrower cured the initial franchise fee default but |
|  | subsequently became delinquent again. Special Servicer is working to obtain updated information from the Borrower on the completion status of the property improvement plans. Special Servicer has sent demand letters for missing financial | subsequently became delinquent again. Special Servicer is working to obtain updated information from the Borrower on the completion status of the property improvement plans. Special Servicer has sent demand letters for missing financial | subsequently became delinquent again. Special Servicer is working to obtain updated information from the Borrower on the completion status of the property improvement plans. Special Servicer has sent demand letters for missing financial | subsequently became delinquent again. Special Servicer is working to obtain updated information from the Borrower on the completion status of the property improvement plans. Special Servicer has sent demand letters for missing financial | subsequently became delinquent again. Special Servicer is working to obtain updated information from the Borrower on the completion status of the property improvement plans. Special Servicer has sent demand letters for missing financial | subsequently became delinquent again. Special Servicer is working to obtain updated information from the Borrower on the completion status of the property improvement plans. Special Servicer has sent demand letters for missing financial | subsequently became delinquent again. Special Servicer is working to obtain updated information from the Borrower on the completion status of the property improvement plans. Special Servicer has sent demand letters for missing financial | subsequently became delinquent again. Special Servicer is working to obtain updated information from the Borrower on the completion status of the property improvement plans. Special Servicer has sent demand letters for missing financial |
|  | statements and continues to monitor performance and work towards a resolution on the outstanding franchise related issues. | statements and continues to monitor performance and work towards a resolution on the outstanding franchise related issues. | statements and continues to monitor performance and work towards a resolution on the outstanding franchise related issues. | statements and continues to monitor performance and work towards a resolution on the outstanding franchise related issues. | statements and continues to monitor performance and work towards a resolution on the outstanding franchise related issues. | statements and continues to monitor performance and work towards a resolution on the outstanding franchise related issues. |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **1 Property Type Codes** |  |  |  | **2 Resolution Strategy Code** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; HC - Health Care | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; HC - Health Care |  | MU - Mixed Use |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; WH - Warehouse | &nbsp;&nbsp; 1 - Modification | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6 - DPO | 10 - Deed in Lieu of Foreclosures |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MF - Multi-Family | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MF - Multi-Family |  | SS - Self Storage |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; LO - Lodging | &nbsp;&nbsp; 2 - Foreclosure | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7 - REO | 11- Full Payoff |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; RT - Retail | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; RT - Retail |  | SF - Single Family Rental | SF - Single Family Rental | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 - Other | &nbsp;&nbsp; 3 - Bankruptcy | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8 - Resolved | 12 - Reps and Warranties |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN - Industrial | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; IN - Industrial |  | OF - Office |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; MH - Mobile Home Park | &nbsp;&nbsp; 4 - Extension | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 - Pending Return to Master Servicer | 13 - TBD |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SE - Securities | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; SE - Securities |  | CH - Cooperative Housing | CH - Cooperative Housing | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; ZZ - Missing Information/Undefined | &nbsp;&nbsp; 5 - Note Sale | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 98 - Other |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Page 24 of 29 |

---

------

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  | Modified Loan Detail | Modified Loan Detail | Modified Loan Detail |  |  |  |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Pre-Modification** | &nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Pre-Modification** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Post-Modification** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Post-Modification** |  |  | **Modification** | **Modification** |
|  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Loan** |  |  |  |  | **Modification** | **Modification Booking** | &nbsp;&nbsp; **Closing** | &nbsp;&nbsp; **Effective** |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Balance** | &nbsp;&nbsp;&nbsp;&nbsp; **Rate** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Balance** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Rate** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Pros ID** | **Loan Number** | &nbsp;&nbsp;&nbsp;&nbsp; **Group** |  |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **Code¹** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5 | &nbsp;&nbsp; 10178526 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 5.48000% | 0.00  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5.48000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 06/04/20 | &nbsp;&nbsp; 06/04/20 | &nbsp;&nbsp; 06/04/20 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9 | &nbsp;&nbsp; 10180215 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp; 40000000.00 | &nbsp;&nbsp;&nbsp; 4.04410% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40,000,000.00 4.04410% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 40,000,000.00 4.04410% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 05/12/20 | &nbsp;&nbsp; 05/12/20 | &nbsp;&nbsp; 05/12/20 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 18 | &nbsp;&nbsp; 10180222 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 5.68000% | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 5.68000% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 10 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 04/06/20 | &nbsp;&nbsp; 04/06/20 | &nbsp;&nbsp; 04/06/20 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 22 | &nbsp;&nbsp; 10167894 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.00 | &nbsp;&nbsp;&nbsp; 4.18530% | 0.00 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4.18530% | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 05/06/19 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; -- | &nbsp;&nbsp; 05/06/19 |
| &nbsp;&nbsp;&nbsp;&nbsp; **Totals** |  |  | &nbsp;&nbsp;&nbsp;&nbsp; **40000000.00** |  | &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; **40000000.00** | &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; **40000000.00** |  |  |  |  |
| **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. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  | &nbsp;&nbsp;&nbsp; Page 25 of 29 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | &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; 17 | 10173380 04/18/22 | &nbsp;&nbsp;&nbsp; 19042309.76 | &nbsp;&nbsp;&nbsp; 25700000.00 | &nbsp;&nbsp;&nbsp; 29266975.13 | &nbsp;&nbsp;&nbsp; 5030629.71 | &nbsp;&nbsp;&nbsp; 28695475.15 | &nbsp;&nbsp;&nbsp; 23664845.44 | &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; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp; 23 | 10180225 07/15/22 | &nbsp;&nbsp;&nbsp; 10093380.32 | &nbsp;&nbsp;&nbsp; 67500000.00 | &nbsp;&nbsp;&nbsp; 10465906.77 | &nbsp;&nbsp;&nbsp; 372526.45 | &nbsp;&nbsp;&nbsp; 10465906.77 | &nbsp;&nbsp;&nbsp; 10093380.32 | &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; 0.00% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current Period Totals** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current Period Totals** | &nbsp;&nbsp;&nbsp;&nbsp;**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; **29135690.08** | &nbsp;&nbsp;&nbsp; **93200000.00** | &nbsp;&nbsp;&nbsp; **39732881.90** | &nbsp;&nbsp;&nbsp; **5403156.16** | &nbsp;&nbsp;&nbsp; **39161381.92** | &nbsp;&nbsp;&nbsp; **33758225.76** | &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; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |  |  |  |  |  |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 26 of 29 |

---

------

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | 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** | &nbsp;&nbsp; **Reimb of Prior** |  |  |  |  |  |  |  |
|  |  |  | &nbsp;&nbsp; **Interest Paid** | &nbsp;&nbsp; **Realized Losses** |  | &nbsp;&nbsp; **Loss Covered by** |  |  |  |  | &nbsp;&nbsp; **Total Loss** |
|  |  |  | &nbsp;&nbsp; **from Collateral** | &nbsp;&nbsp; **from Collateral** | &nbsp;&nbsp; **Aggregate** | &nbsp;&nbsp; **Credit** | &nbsp;&nbsp; **Loss Applied to** | &nbsp;&nbsp; **Loss Applied to** | &nbsp;&nbsp; **Non-Cash** | &nbsp;&nbsp; **Realized Losses** | &nbsp;&nbsp; **Applied to** |
|  | &nbsp;&nbsp; **Loan** | **Distribution** | &nbsp;&nbsp; **Principal** | &nbsp;&nbsp; **Interest** | &nbsp;&nbsp; **Realized Loss to** | &nbsp;&nbsp; **Support/Deal** | &nbsp;&nbsp; **Certificate** | &nbsp;&nbsp; **Certificate** | &nbsp;&nbsp; **Principal** | &nbsp;&nbsp; **from** | &nbsp;&nbsp; **Certificate** |
| &nbsp;&nbsp; **Pros ID** | **Number** | &nbsp;&nbsp;&nbsp;&nbsp; **Date** | &nbsp;&nbsp; **Collections** | &nbsp;&nbsp; **Collections** | &nbsp;&nbsp; **Loan** | &nbsp;&nbsp; **Structure** | &nbsp;&nbsp; **Interest Payment** | &nbsp;&nbsp; **Balance** | &nbsp;&nbsp; **Adjustment** | &nbsp;&nbsp; **NRA/WODRA** | &nbsp;&nbsp; **Balance** |
| &nbsp;&nbsp;&nbsp;&nbsp; 17 | 10173380 | &nbsp;&nbsp; 04/18/22 | &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; 23 | 10180225 | &nbsp;&nbsp; 07/15/22 | &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 |
| **Current Period Totals** | **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; **Cumulative Totals** | &nbsp;&nbsp;&nbsp; **Cumulative 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** |
|© 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 27 of 29 |

---

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level | Interest Shortfall Detail - Collateral Level |  |  |  |  |
|  |  |  | **Special Servicing Fees** | **Special Servicing Fees** |  |  |  |  |  |  |  | **Modified** |
|  |  | **Deferred** |  |  |  |  |  | **Non-** |  | **Reimbursement of** | **Other** | **Interest** |
|  | **Interest** | **Interest** |  |  |  |  |  | **Recoverable** | **Interest on** | **Advances from** | **Shortfalls /** | **Reduction /** |
| **Pros ID** | **Adjustments** | **Collected** | **Monthly** | **Liquidation** | **Work Out** | **ASER** | **PPIS / (PPIE)** | **Interest** | **Advances** | **Interest** | **(Refunds)** | **(Excess)** |
| 9 | 0.00 | 0.00 | 8611.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 12 | 0.00 | 0.00 | 7077.26 | 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 | 800.83 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 18 | 0.00 | 0.00 | 5000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8.81 | 0.00 | 0.00 | 0.00 |
| 22 | 0.00 | 0.00 | 0.00 | 0.00 | 699.89 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 25 | 0.00 | 0.00 | 5000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| **Total** | **0.00** | **0.00** | **25688.37** | **0.00** | **1500.72** | **0.00** | **0.00** | **0.00** | **8.81** | **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** | **27197.90** | **27197.90** |
|© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |© 2021 Computershare. All rights reserved. Confidential. |  |  |  |  |  |  |  |  | Page 28 of 29 |

---

------

---

| | |
|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Supplemental Notes |  |
| **Risk Retention** |  |
| Pursuant to the TSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com , specifically under the "Risk Retention" tab for the CSAIL 2017-CX9 Commercial Mortgage Trust | Pursuant to the TSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com , specifically under the "Risk Retention" tab for the CSAIL 2017-CX9 Commercial Mortgage Trust |
| transaction, certain information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information. |  |
|© 2021 Computershare. All rights reserved. Confidential. | Page 29 of 29 |

---

## Exhibit 102: Asset Data File

|   Asset Number | Originator                               | Origination Date   | Original Loan Amount   | Maturity Date   |   Interest Rate (%) | Property Name                             | Property Type   | City            | State   |
|---:|:---|:---|:---|:---|---:|:---|:---|:---|:---|
|              1 | Column Financial Inc                     | 07-27-2017         | $80000000.00           | 08-06-2024      |           0.0334    | Park Center Phase One - State Farm Campus | OF              | Dunwoody        | GA      |
|              2 | Column Financial Inc                     | 06-29-2017         | $67500000.00           | 07-11-2027      |           0.0329    | Westin Building Exchange                  | OF              | Seattle         | WA      |
|             26 | Column Financial Inc                     | 08-29-2017         | $7750000.00            | 09-06-2027      |           0.0485    | SpringHill Suites Vero Beach              | LO              | Vero Beach      | FL      |
|              4 | Natixis Real Estate Capital LLC          | 05-05-2017         | $54000000.00           | 06-01-2027      |           0.036694  | 245 Park Avenue                           | OF              | New York        | NY      |
|             12 | Natixis Real Estate Capital LLC          | 07-31-2017         | $32875000.00           | 08-05-2027      |           0.04392   | Manhattan Laundry                         | MU              | Washington      | DC      |
|             14 | Natixis Real Estate Capital LLC          | 08-02-2017         | $29509750.00           | 08-05-2027      |           0.0434    | WALMART CENTRAL                           | RT              | Folsom          | CA      |
|             15 | Natixis Real Estate Capital LLC          | 04-24-2017         | $25000000.00           | 05-05-2027      |           0.0372    | DEFEASED Acropolis Garden                 | SE              |  |  |
|             16 | Natixis Real Estate Capital LLC          | 08-28-2017         | $23950000.00           | 09-05-2037      |           0.04647   | 504 Pike Street                           | RT              | Marietta        | OH      |
|             18 | Benefit Street Partners CRE Finaance LLC | 06-21-2017         | $20000000.00           | 07-06-2024      |           0.0568    | HOLIDAY INN EXPRESS & SUITES              | LO              | Wilmington      | NC      |
|             22 | Benefit Street Partners CRE Finaance LLC | 01-20-2017         | $13700000.00           | 02-06-2027      |           0.041853  | Frayser Village                           | RT              | Memphis         | TN      |
|             19 | Benefit Street Partners CRE Finaance LLC | 03-06-2017         | $20000000.00           | 03-06-2027      |           0.0494    | Keystone 200 & 300                        | OF              | Durham          | NC      |
|              7 | Natixis Real Estate Capital LLC          | 05-24-2017         | $45000000.00           | 06-05-2027      |           0.0341253 | 85 Broad Street                           | OF              | New York        | NY      |
|              8 | Natixis Real Estate Capital LLC          | 01-09-2017         | $45000000.00           | 02-05-2027      |           0.0426556 | 5 Giralda Farms                           | OF              | Madison         | NJ      |
|              9 | Natixis Real Estate Capital LLC          | 07-21-2017         | $40000000.00           | 08-05-2022      |           0.040441  | JW Marriott Chicago                       | LO              | Chicago         | IL      |
|             10 | Natixis Real Estate Capital LLC          | 08-23-2017         | $36000000.00           | 09-05-2027      |           0.0357    | 300 MONTGOMERY                            | OF              | San Francisco   | CA      |
|             11 | Natixis Real Estate Capital LLC          | 08-09-2017         | $35863277.00           | 08-09-2027      |           0.0409006 | Center 78                                 | OF              | Warren          | NJ      |
|             20 | Benefit Street Partners CRE Finaance LLC | 02-17-2017         | $16750000.00           | 03-06-2027      |           0.0528    | Apex Fort Washington                      | OF              | Fort Washington | PA      |
|             21 | Benefit Street Partners CRE Finaance LLC | 08-25-2017         | $15000000.00           | 09-06-2027      |           0.0475    | DEFEASED 1553 Parkline Drive              | SE              |  |  |
|             24 | Benefit Street Partners CRE Finaance LLC | 08-21-2017         | $9650000.00            | 09-06-2027      |           0.0499    | COMFORT SUITES ARLINGTON                  | LO              | Arlington       | TX      |
|             25 | Natixis Real Estate Capital LLC          | 03-20-2017         | $7800000.00            | 04-05-2027      |           0.0633    | La Quinta Inn & Suites                    | LO              | Hot Springs     | AR      |
|             27 | Natixis Real Estate Capital LLC          | 08-10-2017         | $6050000.00            | 09-05-2027      |           0.059     | Quality Inn - Biloxi                      | LO              | Biloxi          | MS      |
|             28 | Benefit Street Partners CRE Finaance LLC | 08-09-2017         | $5800000.00            | 09-06-2027      |           0.0433    | ASTON PLAZA                               | IN              | Aston           | PA      |
|             29 | Natixis Real Estate Capital LLC          | 08-16-2017         | $3350000.00            | 09-05-2027      |           0.04912   | AT&T Lincolnwood                          | RT              | Lincolnwood     | IL      |
|             31 | Natixis Real Estate Capital LLC          | 08-17-2017         | $1900000.00            | 09-05-2027      |           0.04867   | Panera Bread Schererville                 | RT              | Schereville     | IN      |
|             30 | Benefit Street Partners CRE Finaance LLC | 09-29-2016         | $2672500.00            | 10-06-2026      |           0.048     | Petco Bloomingdale                        | RT              | Bloomingdale    | IL      |

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