Benchmark 2021-B28 Mortgage Trust

10/30/2024 | Press release | Distributed by Public on 10/30/2024 13:22

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Benchmark 2021-B28 Mortgage Trust

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2021-B28

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail

4

Attention: Kunal K. Singh

[email protected]

Certificate Interest Reconciliation Detail

5

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

Additional Information

6

Bank, N.A.

Bond / Collateral Reconciliation - Cash Flows

7

Corporate Trust Services (CMBS)

[email protected];

[email protected]

Bond / Collateral Reconciliation - Balances

8

9062 Old Annapolis Road | Columbia, MD 21045 | United States

Current Mortgage Loan and Property Stratification

9-13

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Mortgage Loan Detail (Part 1)

14-16

Association

Executive Vice President - Division Head

(913) 253-9000

[email protected]

Mortgage Loan Detail (Part 2)

17-19

10851 Mastin Street, Building 82, Suite 700 | Overland Park, KS 66210 | United States

Principal Prepayment Detail

20

Special Servicer

LNR Partners, LLC

Historical Detail

21

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

Delinquency Loan Detail

22

[email protected]

Collateral Stratification and Historical Detail

23

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

Operating Advisor & Asset

Pentalpha Surveillance LLC

Specially Serviced Loan Detail - Part 1

24

Representations Reviewer

Specially Serviced Loan Detail - Part 2

25

Attention: Transaction Manager

[email protected]

Modified Loan Detail

26

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Historical Liquidated Loan Detail

27

Trustee

Computershare Trust Company, N.A. as agent for Wells Fargo

Bank, N.A.

Historical Bond / Collateral Loss Reconciliation Detail

28

Corporate Trust Services (CMBS)

[email protected];

Interest Shortfall Detail - Collateral Level

29

[email protected]

9062 Old Annapolis Road | Columbia, MD 21045 | United States

Supplemental Notes

30

Directing Certificateholder

Eightfold Real Estate Capital, L.P.

-

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.

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 30

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

08163GAQ3

0.597400%

34,164,000.00

15,743,247.11

694,765.13

7,837.51

0.00

0.00

702,602.64

15,048,481.98

30.45%

30.00%

A-2

08163GAR1

1.785800%

55,782,000.00

55,782,000.00

0.00

83,012.91

0.00

0.00

83,012.91

55,782,000.00

30.45%

30.00%

A-3

08163GAS9

2.073100%

162,402,000.00

162,402,000.00

0.00

280,562.99

0.00

0.00

280,562.99

162,402,000.00

30.45%

30.00%

A-4

08163GAT7

1.979600%

100,000,000.00

100,000,000.00

0.00

164,966.67

0.00

0.00

164,966.67

100,000,000.00

30.45%

30.00%

A-4A1

08163GAA8

1.979600%

100,000,000.00

100,000,000.00

0.00

164,966.67

0.00

0.00

164,966.67

100,000,000.00

30.45%

30.00%

A-5

08163GAU4

2.223700%

415,466,000.00

415,466,000.00

0.00

769,893.12

0.00

0.00

769,893.12

415,466,000.00

30.45%

30.00%

A-SB

08163GAV2

1.980400%

46,745,000.00

46,745,000.00

0.00

77,144.83

0.00

0.00

77,144.83

46,745,000.00

30.45%

30.00%

A-S

08163GAW0

2.429100%

102,888,000.00

102,888,000.00

0.00

208,271.03

0.00

0.00

208,271.03

102,888,000.00

22.45%

22.13%

B

08163GAX8

2.244000%

58,793,000.00

58,793,000.00

0.00

109,942.91

0.00

0.00

109,942.91

58,793,000.00

17.89%

17.63%

C

08163GAY6

2.592200%

60,426,000.00

60,426,000.00

0.00

130,530.23

0.00

0.00

130,530.23

60,426,000.00

13.19%

13.00%

D

08163GAB6

2.000000%

39,196,000.00

39,196,000.00

0.00

65,326.67

0.00

0.00

65,326.67

39,196,000.00

10.15%

10.00%

E

08163GAC4

2.000000%

32,662,000.00

32,662,000.00

0.00

54,436.67

0.00

0.00

54,436.67

32,662,000.00

7.61%

7.50%

F

08163GAD2

2.275000%

31,030,000.00

31,030,000.00

0.00

58,827.71

0.00

0.00

58,827.71

31,030,000.00

5.20%

5.13%

G

08163GAE0

2.275000%

13,065,000.00

13,065,000.00

0.00

24,769.06

0.00

0.00

24,769.06

13,065,000.00

4.19%

4.13%

NR

08163GAF7

2.275000%

53,894,433.00

53,894,433.00

0.00

101,694.87

0.00

0.00

101,694.87

53,894,433.00

0.00%

0.00%

S

08163GAL4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08163GAM2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Class RR

08163GBN9

3.373901%

31,413,527.00

30,970,622.39

16,704.78

87,064.98

0.00

0.00

103,769.76

30,953,917.61

0.00%

0.00%

RR Interest

N/A

3.373901%

37,350,338.00

36,823,729.29

19,861.80

103,519.30

0.00

0.00

123,381.10

36,803,867.49

0.00%

0.00%

Regular SubTotal

1,375,277,298.00

1,355,887,031.79

731,331.71

2,492,768.13

0.00

0.00

3,224,099.84

1,355,155,700.08

X-A

08163GAZ3

1.263860%

1,017,447,000.00

999,026,247.11

0.00

1,052,190.93

0.00

0.00

1,052,190.93

998,331,481.98

X-B

08163GBA7

0.953417%

119,219,000.00

119,219,000.00

0.00

94,721.15

0.00

0.00

94,721.15

119,219,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 30

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance Support¹

Support¹

X-D

08163GAG5

1.373901%

71,858,000.00

71,858,000.00

0.00

82,271.50

0.00

0.00

82,271.50

71,858,000.00

X-F

08163GAH3

1.098901%

31,030,000.00

31,030,000.00

0.00

28,415.76

0.00

0.00

28,415.76

31,030,000.00

X-G

08163GAJ9

1.098901%

13,065,000.00

13,065,000.00

0.00

11,964.29

0.00

0.00

11,964.29

13,065,000.00

X-NR

08163GAK6

1.098901%

53,894,433.00

53,894,433.00

0.00

49,353.89

0.00

0.00

49,353.89

53,894,433.00

Notional SubTotal

1,306,513,433.00

1,288,092,680.11

0.00

1,318,917.52

0.00

0.00

1,318,917.52

1,287,397,914.98

Deal Distribution Total

731,331.71

3,811,685.65

0.00

0.00

4,543,017.36

*

Denotes the Controlling Class (if required)

(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

dividing the result by (A).

(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

the underlying index (if and as applicable), and any other matters provided in the governing documents.

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 30

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

08163GAQ3

460.81393016

20.33617638

0.22940844

0.00000000

0.00000000

0.00000000

0.00000000

20.56558483

440.47775378

A-2

08163GAR1

1,000.00000000

0.00000000

1.48816661

0.00000000

0.00000000

0.00000000

0.00000000

1.48816661

1,000.00000000

A-3

08163GAS9

1,000.00000000

0.00000000

1.72758334

0.00000000

0.00000000

0.00000000

0.00000000

1.72758334

1,000.00000000

A-4

08163GAT7

1,000.00000000

0.00000000

1.64966670

0.00000000

0.00000000

0.00000000

0.00000000

1.64966670

1,000.00000000

A-4A1

08163GAA8

1,000.00000000

0.00000000

1.64966670

0.00000000

0.00000000

0.00000000

0.00000000

1.64966670

1,000.00000000

A-5

08163GAU4

1,000.00000000

0.00000000

1.85308333

0.00000000

0.00000000

0.00000000

0.00000000

1.85308333

1,000.00000000

A-SB

08163GAV2

1,000.00000000

0.00000000

1.65033330

0.00000000

0.00000000

0.00000000

0.00000000

1.65033330

1,000.00000000

A-S

08163GAW0

1,000.00000000

0.00000000

2.02424996

0.00000000

0.00000000

0.00000000

0.00000000

2.02424996

1,000.00000000

B

08163GAX8

1,000.00000000

0.00000000

1.87000000

0.00000000

0.00000000

0.00000000

0.00000000

1.87000000

1,000.00000000

C

08163GAY6

1,000.00000000

0.00000000

2.16016665

0.00000000

0.00000000

0.00000000

0.00000000

2.16016665

1,000.00000000

D

08163GAB6

1,000.00000000

0.00000000

1.66666675

0.00000000

0.00000000

0.00000000

0.00000000

1.66666675

1,000.00000000

E

08163GAC4

1,000.00000000

0.00000000

1.66666677

0.00000000

0.00000000

0.00000000

0.00000000

1.66666677

1,000.00000000

F

08163GAD2

1,000.00000000

0.00000000

1.89583339

0.00000000

0.00000000

0.00000000

0.00000000

1.89583339

1,000.00000000

G

08163GAE0

1,000.00000000

0.00000000

1.89583314

0.00000000

0.00000000

0.00000000

0.00000000

1.89583314

1,000.00000000

NR

08163GAF7

1,000.00000000

0.00000000

1.88692717

0.00890611

0.20733793

0.00000000

0.00000000

1.88692717

1,000.00000000

S

08163GAL4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08163GAM2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Class RR

08163GBN9

985.90083151

0.53177028

2.77157608

0.00036736

0.00868639

0.00000000

0.00000000

3.30334636

985.36906123

RR Interest

N/A

985.90083147

0.53177029

2.77157599

0.00036733

0.00868667

0.00000000

0.00000000

3.30334628

985.36906118

Notional Certificates

X-A

08163GAZ3

981.89512290

0.00000000

1.03414815

0.00000000

0.00000000

0.00000000

0.00000000

1.03414815

981.21227148

X-B

08163GBA7

1,000.00000000

0.00000000

0.79451388

0.00000000

0.00000000

0.00000000

0.00000000

0.79451388

1,000.00000000

X-D

08163GAG5

1,000.00000000

0.00000000

1.14491775

0.00000000

0.00000000

0.00000000

0.00000000

1.14491775

1,000.00000000

X-F

08163GAH3

1,000.00000000

0.00000000

0.91575121

0.00000000

0.00000000

0.00000000

0.00000000

0.91575121

1,000.00000000

X-G

08163GAJ9

1,000.00000000

0.00000000

0.91575124

0.00000000

0.00000000

0.00000000

0.00000000

0.91575124

1,000.00000000

X-NR

08163GAK6

1,000.00000000

0.00000000

0.91575117

0.00000000

0.00000000

0.00000000

0.00000000

0.91575117

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 30

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

09/01/24 - 09/30/24

30

0.00

7,837.51

0.00

7,837.51

0.00

0.00

0.00

7,837.51

0.00

A-2

09/01/24 - 09/30/24

30

0.00

83,012.91

0.00

83,012.91

0.00

0.00

0.00

83,012.91

0.00

A-3

09/01/24 - 09/30/24

30

0.00

280,562.99

0.00

280,562.99

0.00

0.00

0.00

280,562.99

0.00

A-4

09/01/24 - 09/30/24

30

0.00

164,966.67

0.00

164,966.67

0.00

0.00

0.00

164,966.67

0.00

A-4A1

09/01/24 - 09/30/24

30

0.00

164,966.67

0.00

164,966.67

0.00

0.00

0.00

164,966.67

0.00

A-5

09/01/24 - 09/30/24

30

0.00

769,893.12

0.00

769,893.12

0.00

0.00

0.00

769,893.12

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

77,144.83

0.00

77,144.83

0.00

0.00

0.00

77,144.83

0.00

X-A

09/01/24 - 09/30/24

30

0.00

1,052,190.93

0.00

1,052,190.93

0.00

0.00

0.00

1,052,190.93

0.00

X-B

09/01/24 - 09/30/24

30

0.00

94,721.15

0.00

94,721.15

0.00

0.00

0.00

94,721.15

0.00

X-D

09/01/24 - 09/30/24

30

0.00

82,271.50

0.00

82,271.50

0.00

0.00

0.00

82,271.50

0.00

X-F

09/01/24 - 09/30/24

30

0.00

28,415.76

0.00

28,415.76

0.00

0.00

0.00

28,415.76

0.00

X-G

09/01/24 - 09/30/24

30

0.00

11,964.29

0.00

11,964.29

0.00

0.00

0.00

11,964.29

0.00

X-NR

09/01/24 - 09/30/24

30

0.00

49,353.89

0.00

49,353.89

0.00

0.00

0.00

49,353.89

0.00

A-S

09/01/24 - 09/30/24

30

0.00

208,271.03

0.00

208,271.03

0.00

0.00

0.00

208,271.03

0.00

B

09/01/24 - 09/30/24

30

0.00

109,942.91

0.00

109,942.91

0.00

0.00

0.00

109,942.91

0.00

C

09/01/24 - 09/30/24

30

0.00

130,530.23

0.00

130,530.23

0.00

0.00

0.00

130,530.23

0.00

D

09/01/24 - 09/30/24

30

0.00

65,326.67

0.00

65,326.67

0.00

0.00

0.00

65,326.67

0.00

E

09/01/24 - 09/30/24

30

0.00

54,436.67

0.00

54,436.67

0.00

0.00

0.00

54,436.67

0.00

F

09/01/24 - 09/30/24

30

0.00

58,827.71

0.00

58,827.71

0.00

0.00

0.00

58,827.71

0.00

G

09/01/24 - 09/30/24

30

0.00

24,769.06

0.00

24,769.06

0.00

0.00

0.00

24,769.06

0.00

NR

09/01/24 - 09/30/24

30

10,674.13

102,174.86

0.00

102,174.86

479.99

0.00

0.00

101,694.87

11,174.36

Class RR

09/01/24 - 09/30/24

30

260.60

87,076.52

0.00

87,076.52

11.54

0.00

0.00

87,064.98

272.87

RR Interest

09/01/24 - 09/30/24

30

309.86

103,533.02

0.00

103,533.02

13.72

0.00

0.00

103,519.30

324.45

Totals

11,244.59

3,812,190.90

0.00

3,812,190.90

505.25

0.00

0.00

3,811,685.65

11,771.68

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Additional Information

Total Available Distribution Amount (1)

4,543,017.36

Non-VRR Available Funds

4,315,866.49

VRR Available Funds

227,150.87

(1) The Available Distribution Amount includes any Prepayment Premiums.

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 30

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,828,591.52

Master Servicing Fee

8,084.49

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,327.47

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

564.95

ARD Interest

0.00

Operating Advisor Fee

1,141.21

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

282.48

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,828,591.52

Total Fees

16,400.60

Principal

Expenses/Reimbursements

Scheduled Principal

731,331.72

Reimbursement for Interest on Advances

505.26

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

731,331.72

Total Expenses/Reimbursements

505.26

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,811,685.65

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

731,331.71

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,543,017.36

Total Funds Collected

4,559,923.24

Total Funds Distributed

4,559,923.22

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,355,887,032.72

1,355,887,032.72

Beginning Certificate Balance

1,355,887,031.79

(-) Scheduled Principal Collections

731,331.72

731,331.72

(-) Principal Distributions

731,331.71

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,355,155,701.00

1,355,155,701.00

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,355,937,346.02

1,355,937,346.02

Ending Certificate Balance

1,355,155,700.08

Ending Actual Collateral Balance

1,355,155,701.00

1,355,155,701.00

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.93)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.01

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.92)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00%

UC / (OC) Interest

0.00

(1)

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.

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 30

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

$9,999,999 or less

26

182,456,603.19

13.46%

71

3.7551

2.117633

1.79 or less

16

279,048,415.58

20.59%

110

3.5964

1.302073

$10,000,000 to $19,999,999

20

276,784,818.56

20.42%

78

3.5118

2.363014

1.80 to 2.09

7

71,372,817.21

5.27%

78

3.5717

1.946747

$20,000,000 to $29,999,999

16

382,642,728.13

28.24%

73

3.5511

2.656190

2.10 to 2.29

18

381,508,420.16

28.15%

68

3.2032

2.195241

$30,000,000 to $49,999,999

8

287,194,077.94

21.19%

114

3.1178

2.322612

2.30 to 2.59

11

116,282,270.15

8.58%

71

3.5691

2.472098

$50,000,000 or greater

4

219,015,000.00

16.16%

65

2.9836

2.993968

2.60 to 2.99

8

121,451,648.42

8.96%

74

3.5263

2.778851

Totals

75

1,355,155,701.00

100.00%

81

3.3883

2.501774

3.00 or greater

14

378,429,656.30

27.93%

79

3.2794

3.738640

Totals

75

1,355,155,701.00

100.00%

81

3.3883

2.501774

(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

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.

(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

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the 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.

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 30

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

Oklahoma

2

2,812,031.92

0.21%

82

3.6835

2.129870

Alabama

8

59,253,427.59

4.37%

81

3.9149

1.495942

Pennsylvania

2

62,523,814.80

4.61%

81

3.3371

1.409793

Arizona

5

66,224,279.39

4.89%

90

3.3120

1.981794

South Carolina

1

6,559,003.38

0.48%

81

3.5100

3.780000

Arkansas

1

3,278,079.23

0.24%

80

3.6260

1.340000

Tennessee

4

39,706,164.69

2.93%

80

3.7571

2.339058

California

6

107,450,000.00

7.93%

82

3.3910

3.504389

Texas

15

59,657,198.87

4.40%

82

3.5960

2.896354

Colorado

1

9,522,000.00

0.70%

81

3.3190

2.450000

Utah

1

8,976,334.49

0.66%

82

4.1200

1.370000

Florida

5

122,129,610.00

9.01%

67

3.3224

2.912518

Virginia

1

5,582,216.27

0.41%

201

2.5900

1.180000

Georgia

2

2,494,206.44

0.18%

81

3.1650

2.930000

Wisconsin

2

8,650,894.73

0.64%

28

4.0587

1.672600

Illinois

11

68,752,005.88

5.07%

77

3.0390

4.217039

Totals

134

1,355,155,701.00

100.00%

81

3.3883

2.501774

Indiana

2

9,471,245.28

0.70%

81

3.7163

2.223184

Property Type³

Iowa

1

688,848.73

0.05%

81

3.1650

2.930000

Kansas

1

2,893,925.10

0.21%

201

2.5900

1.180000

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Kentucky

2

8,173,844.16

0.60%

81

3.4165

2.659753

Properties

Balance

Agg. Bal.

DSCR¹

Louisiana

7

22,487,914.08

1.66%

98

3.1722

2.833623

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

Maine

1

5,351,504.92

0.39%

201

2.5900

1.180000

Industrial

11

147,333,902.49

10.87%

71

3.5872

2.674786

Maryland

1

1,285,850.96

0.09%

81

3.1650

2.930000

Lodging

3

23,265,629.16

1.72%

59

4.3250

2.718925

Michigan

2

12,825,630.67

0.95%

99

3.2847

2.938198

Mixed Use

5

77,772,000.00

5.74%

82

3.2929

2.175865

Minnesota

1

6,735,773.92

0.50%

201

2.5900

1.180000

Multi-Family

18

172,671,154.39

12.74%

81

3.3052

3.132749

Missouri

2

36,465,168.46

2.69%

81

3.4185

2.773841

Office

34

450,304,992.45

33.23%

68

3.2546

2.437423

Nevada

2

22,275,000.00

1.64%

81

3.1149

2.787632

Other

2

72,133,333.20

5.32%

154

3.4701

1.907542

New Jersey

6

73,731,393.81

5.44%

67

3.8123

2.816206

Retail

38

319,668,703.06

23.59%

77

3.5350

2.488219

New Mexico

1

25,392,981.98

1.87%

81

3.9000

3.210000

Self Storage

22

84,943,513.07

6.27%

127

3.0962

2.136370

New York

27

432,177,893.25

31.89%

82

3.2456

2.147912

Totals

134

1,355,155,701.00

100.00%

81

3.3883

2.501774

North Carolina

3

38,244,691.45

2.82%

67

3.5589

2.184805

Ohio

7

16,320,293.40

1.20%

81

3.4453

3.224112

Note: Please refer to footnotes on the next page of the report.

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 30

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

3.00000% or less

8

246,695,263.14

18.20%

79

2.6909

2.608630

12 months or less

2

79,130,263.14

5.84%

200

2.9301

1.123132

3.00001% to 3.50000%

33

672,765,580.79

49.64%

87

3.3113

2.663678

13 months or greater

72

1,268,962,964.68

93.64%

74

3.4146

2.593208

3.50001% to 4.00000%

24

309,729,352.21

22.86%

76

3.7638

2.456230

Totals

75

1,355,155,701.00

100.00%

81

3.3883

2.501774

4.00001% or greater

9

118,903,031.68

8.77%

66

4.2684

1.540958

Totals

75

1,355,155,701.00

100.00%

81

3.3883

2.501774

(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 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.

(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

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the 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.

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 30

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

60 months or less

12

230,335,103.62

17.00%

40

3.1430

2.287818

Interest Only

42

904,371,943.20

66.74%

79

3.2594

2.767326

61 months to 84 months

60

1,038,627,861.06

76.64%

81

3.4748

2.660934

300 months or less

2

55,774,545.52

4.12%

132

3.1993

1.315824

85 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

301 months or greater

30

387,946,739.10

28.63%

80

3.7084

2.071102

120 months or greater

2

79,130,263.14

5.84%

200

2.9301

1.123132

Totals

75

1,355,155,701.00

100.00%

81

3.3883

2.501774

Totals

75

1,355,155,701.00

100.00%

81

3.3883

2.501774

(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 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.

(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

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the 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.

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 30

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

7,062,473.18

0.52%

82

3.8000

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

73

1,339,093,227.82

98.81%

81

3.3824

2.514693

13 months to 24 months

1

9,000,000.00

0.66%

81

3.9420

1.350000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

75

1,355,155,701.00

100.00%

81

3.3883

2.501774

(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 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.

(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

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the 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.

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1A-1-C-1

30320004

OF

New York

NY

Actual/360

2.725%

122,496.57

0.00

0.00

N/A

08/06/28

--

53,950,000.00

53,950,000.00

10/06/24

1A-1-C-3

30320005

OF

New York

NY

Actual/360

2.725%

113,527.87

0.00

0.00

N/A

08/06/28

--

50,000,000.00

50,000,000.00

10/06/24

1A-2-C-1

30320006

OF

New York

NY

Actual/360

2.725%

47,795.23

0.00

0.00

N/A

08/06/28

--

21,050,000.00

21,050,000.00

10/06/24

1A-2-C-5

30320007

OF

New York

NY

Actual/360

2.725%

22,705.57

0.00

0.00

N/A

08/06/28

--

10,000,000.00

10,000,000.00

10/06/24

2

30507546

OF

West Sacramento

CA

Actual/360

3.130%

154,061.21

0.00

0.00

N/A

08/06/31

--

59,065,000.00

59,065,000.00

10/06/24

3

30507513

OF

Doral

Fl

Actual/360

3.310%

154,466.67

0.00

0.00

N/A

08/06/31

--

56,000,000.00

56,000,000.00

10/06/24

4

30507289

98

New York

NY

Actual/360

3.188%

119,550.00

0.00

0.00

N/A

05/05/41

--

45,000,000.00

45,000,000.00

10/05/24

5A1

30530150

RT

College Point

NY

Actual/360

3.566%

118,866.67

0.00

0.00

N/A

07/06/31

--

40,000,000.00

40,000,000.00

10/06/24

6

30507510

IN

Long Island City

NY

Actual/360

3.500%

116,666.67

0.00

0.00

N/A

08/06/31

--

40,000,000.00

40,000,000.00

10/06/24

7

30320008

SS

Various

Various

Actual/360

2.590%

73,873.97

97,059.01

0.00

N/A

07/06/41

--

34,227,322.15

34,130,263.14

10/06/24

8

30507428

RT

Lancaster

PA

Actual/360

3.280%

87,012.10

61,518.44

0.00

N/A

07/06/31

--

31,833,694.57

31,772,176.13

10/06/24

9

30507418

MF

Naperville

IL

Actual/360

2.420%

66,630.67

0.00

0.00

N/A

07/06/31

--

33,040,000.00

33,040,000.00

10/06/24

10A2

30320010

MU

Tempe

AZ

Actual/360

2.840%

76,916.67

0.00

0.00

N/A

08/06/31

--

32,500,000.00

32,500,000.00

10/06/24

11

30507353

OF

Pittsburgh

PA

Actual/360

3.396%

87,175.57

52,451.16

0.00

N/A

07/01/31

--

30,804,089.83

30,751,638.67

10/01/24

12A2-1

30507621

OF

Huntsville

AL

Actual/360

3.410%

40,040.19

26,565.19

0.00

N/A

08/06/31

--

14,090,390.09

14,063,824.90

10/06/24

12A1-2

30507586

OF

Huntsville

AL

Actual/360

3.410%

40,040.19

26,565.19

0.00

N/A

08/06/31

--

14,090,390.09

14,063,824.90

10/06/24

13

30507354

OF

Jacksonville

Fl

Actual/360

3.210%

74,766.25

0.00

0.00

N/A

07/06/28

--

27,950,000.00

27,950,000.00

10/06/24

14

30507384

MF

St Charles

MO

Actual/360

3.180%

72,875.00

0.00

0.00

N/A

07/01/31

--

27,500,000.00

27,500,000.00

10/01/24

15A1

30530125

98

Iselin

NJ

Actual/360

3.938%

89,072.64

9,166.67

0.00

N/A

06/06/31

--

27,142,499.87

27,133,333.20

10/06/24

16A1

30507426

Various Various

Various

Actual/360

3.165%

71,212.50

0.00

0.00

N/A

07/01/31

--

27,000,000.00

27,000,000.00

10/01/24

17

30507421

RT

Jacksonville

Fl

Actual/360

3.450%

74,750.00

0.00

0.00

N/A

07/01/31

--

26,000,000.00

26,000,000.00

10/01/24

18

30530159

RT

Tucson

AZ

Actual/360

4.010%

81,378.52

41,943.41

0.00

N/A

07/06/31

--

24,352,675.03

24,310,731.62

10/06/24

19

30320015

RT

Albuquerque

NM

Actual/360

3.900%

82,649.48

37,625.91

0.00

N/A

07/06/31

--

25,430,607.89

25,392,981.98

10/06/24

20A3

30507579

MF

New York

NY

Actual/360

3.450%

71,875.00

0.00

0.00

N/A

08/06/31

--

25,000,000.00

25,000,000.00

10/06/24

21

30507550

RT

Various

Various

Actual/360

4.160%

75,208.17

50,382.27

0.00

N/A

08/06/26

--

21,694,664.65

21,644,282.38

10/06/24

22A2

30507315

OF

Birmingham

AL

Actual/360

4.550%

85,664.96

31,556.96

0.00

N/A

07/05/31

--

22,592,955.91

22,561,398.95

10/05/24

23

30507427

MF

New York

NY

Actual/360

3.330%

62,437.50

0.00

0.00

N/A

07/06/31

--

22,500,000.00

22,500,000.00

10/06/24

24

30507569

MF

Brooklyn

NY

Actual/360

3.770%

70,687.50

0.00

0.00

N/A

08/06/31

--

22,500,000.00

22,500,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

25A2

30507329

IN

Cookeville

TN

Actual/360

3.533%

64,777.72

0.00

0.00

N/A

06/06/31

--

22,000,000.00

22,000,000.00

10/06/24

26

30507547

RT

Asheville

NC

Actual/360

3.356%

56,213.00

0.00

0.00

N/A

08/01/31

--

20,100,000.00

20,100,000.00

10/01/24

27A3-2

30507598

RT

Austin

TX

Actual/360

3.094%

51,566.67

0.00

0.00

N/A

07/01/31

--

20,000,000.00

20,000,000.00

10/01/24

28

30507538

RT

New York

NY

Actual/360

3.430%

52,593.33

0.00

0.00

N/A

08/06/31

--

18,400,000.00

18,400,000.00

10/06/24

29

30507508

MU

Brooklyn

NY

Actual/360

3.550%

53,250.00

0.00

0.00

N/A

08/06/31

--

18,000,000.00

18,000,000.00

10/06/24

30

30507542

OF

New York

NY

Actual/360

3.370%

50,550.00

0.00

0.00

N/A

08/06/31

--

18,000,000.00

18,000,000.00

10/06/24

31

30507539

SS

Various

LA

Actual/360

3.270%

48,487.57

29,267.08

0.00

N/A

08/06/31

--

17,793,604.82

17,764,337.74

10/06/24

32

30507515

IN

Pennsauken Township NJ

Actual/360

3.850%

56,869.74

26,343.72

0.00

N/A

08/01/31

--

17,725,632.72

17,699,289.00

10/01/24

33

30507342

RT

Naperville

IL

Actual/360

3.840%

56,000.00

0.00

0.00

N/A

07/06/31

--

17,500,000.00

17,500,000.00

10/06/24

34

30320016

SS

Various

OH

Actual/360

3.470%

43,375.00

0.00

0.00

N/A

07/06/31

--

15,000,000.00

15,000,000.00

10/06/24

35

30320017

OF

Culver City

CA

Actual/360

3.938%

48,027.19

0.00

0.00

N/A

07/06/31

--

14,635,000.00

14,635,000.00

10/06/24

36

30320018

OF

Hayward

CA

Actual/360

3.255%

37,025.63

0.00

0.00

N/A

07/06/31

--

13,650,000.00

13,650,000.00

10/06/24

37

30320019

RT

Las Vegas

NV

Actual/360

2.940%

29,461.25

0.00

0.00

N/A

07/11/31

--

12,025,000.00

12,025,000.00

10/11/24

38

30507383

RT

Millville

NJ

Actual/360

3.427%

32,140.74

21,256.82

0.00

N/A

07/01/31

--

11,254,415.59

11,233,158.77

10/01/24

39

30320020

OF

Various

Various

Actual/360

4.150%

38,668.42

18,740.38

0.00

N/A

08/06/31

--

11,181,230.38

11,162,490.00

10/06/24

40

30320021

Various Various

NY

Actual/360

3.500%

32,224.59

20,538.16

0.00

N/A

08/06/31

--

11,048,431.41

11,027,893.25

10/06/24

41

30507556

IN

North Bergen

NJ

Actual/360

3.850%

36,286.25

0.00

0.00

N/A

08/06/26

--

11,310,000.00

11,310,000.00

10/06/24

42

30507509

IN

Detroit

MI

Actual/360

3.400%

31,166.67

0.00

0.00

N/A

08/06/31

--

11,000,000.00

11,000,000.00

10/06/24

43

30507552

IN

Hempstead

TX

Actual/360

3.300%

27,090.73

18,894.57

0.00

N/A

08/06/31

--

9,851,172.98

9,832,278.41

10/06/24

44

30507362

MF

Las Vegas

NV

Actual/360

3.320%

28,358.33

0.00

0.00

N/A

07/06/31

--

10,250,000.00

10,250,000.00

10/06/24

45

30320022

IN

Millbrae

CA

Actual/360

3.990%

33,250.00

0.00

0.00

N/A

07/06/31

--

10,000,000.00

10,000,000.00

10/06/24

46

30320023

MU

Colorado Springs

CO

Actual/360

3.319%

26,336.27

0.00

0.00

N/A

07/06/31

--

9,522,000.00

9,522,000.00

10/06/24

47

30320024

OF

Salt Lake City

UT

Actual/360

4.120%

30,870.74

15,143.39

0.00

N/A

08/06/31

--

8,991,477.88

8,976,334.49

10/06/24

48

30320025

MF

Independence

MO

Actual/360

4.150%

31,056.84

15,122.98

0.00

N/A

07/06/31

--

8,980,291.44

8,965,168.46

10/06/24

49

30320026

MF

Speedway

IN

Actual/360

3.750%

27,943.62

16,052.36

0.00

N/A

07/06/31

--

8,941,959.06

8,925,906.70

10/06/24

50

30320027

RT

Enterprise

AL

Actual/360

3.900%

27,883.11

15,038.70

0.00

N/A

07/06/31

--

8,579,417.54

8,564,378.84

10/06/24

51

30507548

IN

Miami

Fl

Actual/360

3.190%

23,925.00

0.00

0.00

N/A

08/06/26

--

9,000,000.00

9,000,000.00

10/06/24

52

30320028

SS

Garner

NC

Actual/360

3.350%

23,585.65

16,078.57

0.00

N/A

08/06/31

--

8,448,592.03

8,432,513.46

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

53

30530158

MU

Brooklyn

NY

Actual/360

3.942%

29,565.00

0.00

0.00

N/A

07/06/31

--

9,000,000.00

9,000,000.00

09/06/24

54

30507540

LO

Lubbock

TX

Actual/360

4.640%

32,922.29

13,173.58

0.00

N/A

08/06/26

--

8,514,384.82

8,501,211.24

10/06/24

55

30507396

MU

Brooklyn

NY

Actual/360

3.750%

27,343.75

0.00

0.00

N/A

07/06/31

--

8,750,000.00

8,750,000.00

10/06/24

56

30507435

LO

Cleveland

TN

Actual/360

4.650%

31,842.43

11,986.70

0.00

N/A

07/06/31

--

8,217,401.24

8,205,414.54

10/06/24

57

30507414

OF

Woodbury

NY

Actual/360

3.780%

25,200.00

0.00

0.00

N/A

07/06/28

--

8,000,000.00

8,000,000.00

10/06/24

58

30507567

RT

Miami

Fl

Actual/360

3.800%

22,404.22

12,542.58

0.00

N/A

08/01/31

--

7,075,015.76

7,062,473.18

10/01/24

59

30507537

RT

Bronx

NY

Actual/360

3.450%

20,125.00

0.00

0.00

N/A

08/06/31

--

7,000,000.00

7,000,000.00

10/06/24

60

30507422

LO

Columbia

SC

Actual/360

3.510%

19,220.92

12,251.30

0.00

N/A

07/06/31

--

6,571,254.68

6,559,003.38

10/06/24

61

30507469

SS

Various

Various

Actual/360

3.720%

19,984.57

9,845.47

0.00

N/A

07/06/31

--

6,446,634.20

6,436,788.73

10/06/24

62

30320029

RT

Ooltewah

TN

Actual/360

3.363%

16,147.95

11,044.28

0.00

N/A

06/06/31

--

5,761,978.84

5,750,934.56

10/06/24

63

30507419

MF

Buckner

KY

Actual/360

3.500%

17,896.67

0.00

0.00

N/A

07/06/31

--

6,136,000.00

6,136,000.00

10/06/24

64

30507566

IN

North Bergen

NJ

Actual/360

3.850%

18,447.92

0.00

0.00

N/A

08/06/26

--

5,750,000.00

5,750,000.00

10/06/24

65

30507543

OF

Long Beach

CA

Actual/360

3.750%

15,937.50

0.00

0.00

N/A

08/06/31

--

5,100,000.00

5,100,000.00

10/06/24

66

30507541

OF

Gilbert

AZ

Actual/360

3.620%

15,151.98

7,773.25

0.00

N/A

08/06/31

--

5,022,754.40

5,014,981.15

10/06/24

67

30507568

IN

Santa Fe Springs

CA

Actual/360

3.680%

15,333.33

0.00

0.00

N/A

08/06/31

--

5,000,000.00

5,000,000.00

10/06/24

68

30320030

MF

Conroe

TX

Actual/360

4.204%

16,031.25

0.00

0.00

N/A

06/06/31

--

4,576,000.00

4,576,000.00

10/06/24

69

30507536

RT

New York

NY

Actual/360

3.450%

11,500.00

0.00

0.00

N/A

08/06/31

--

4,000,000.00

4,000,000.00

10/06/24

70

30320031

MF

Fort Smith

AR

Actual/360

3.626%

9,921.59

5,403.62

0.00

N/A

06/06/31

--

3,283,482.85

3,278,079.23

10/06/24

71

30507417

SS

Port Charlotte

Fl

Actual/360

3.860%

10,227.75

0.00

0.00

N/A

07/06/26

--

3,179,610.00

3,179,610.00

10/06/24

Totals

3,828,591.52

731,331.72

0.00

1,355,887,032.72

1,355,155,701.00

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1A-1-C-1

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A-1-C-3

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A-2-C-1

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A-2-C-5

59,539,376.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

9,075,998.16

2,307,511.31

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

5,555,590.30

1,524,135.88

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

1,497,961.52

392,013.76

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A1

5,974,133.12

6,063,173.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

4,601,668.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7

2,483,885.73

631,705.11

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

11,657.54

0.00

8

4,072,483.34

4,016,153.86

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

4,664,617.37

5,070,199.82

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10A2

11,092,745.41

2,085,255.24

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,453,835.40

1,714,108.57

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12A2-1

8,175,741.11

8,613,669.54

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12A1-2

8,175,741.11

8,613,669.54

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,098,275.94

3,547,311.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,543,319.21

2,856,344.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15A1

3,927,276.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16A1

4,284,771.70

4,472,229.74

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,366,146.01

2,131,056.29

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

2,373,384.05

593,839.12

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

2,754,184.06

3,611,590.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20A3

14,190,086.41

10,465,462.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

2,750,839.78

2,525,445.05

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

122,356.14

0.00

22A2

6,716,780.46

6,816,783.95

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

2,216,891.56

2,229,811.57

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,775,084.61

485,871.33

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

6,503.08

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

25A2

7,356,634.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,778,163.20

1,895,836.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27A3-2

34,525,177.00

8,366,788.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,724,765.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,530,845.17

1,540,897.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,172,845.84

1,046,536.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,911,962.91

1,864,537.51

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,744,011.37

1,756,885.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,541,496.08

1,612,850.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,742,272.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,467,403.96

1,583,670.67

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,149,577.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,091,889.10

1,251,466.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

1,669,624.30

1,968,544.30

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

1,038,987.74

1,033,135.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

1,017,324.77

1,223,876.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

1,166,098.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

42

1,256,826.24

1,280,548.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

1,530,115.85

1,539,557.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

774,720.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

964,120.36

247,699.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

870,322.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

47

858,841.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

48

912,985.53

922,188.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

749,250.82

1,225,353.20

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

799,215.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

51

839,091.06

183,586.67

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

1,041,528.09

1,028,509.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

53

491,632.68

0.00

--

--

--

0.00

0.00

29,546.25

29,546.25

627.28

0.00

54

1,560,548.77

1,671,913.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

722,522.40

742,537.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

1,160,074.61

1,118,260.32

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

57

595,999.80

652,369.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

59

561,555.28

0.00

--

--

--

0.00

0.00

0.00

0.00

748.78

0.00

60

1,564,569.94

1,590,040.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

680,384.88

212,464.43

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

62

599,976.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

63

567,470.81

573,163.20

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

64

553,284.12

619,323.62

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

65

482,085.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

66

551,765.19

463,055.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

9,927.35

0.00

67

306,313.26

416,462.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

1,669.95

0.00

68

239,604.66

91,471.23

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

69

351,709.48

355,991.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

70

207,741.04

269,336.23

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

71

335,596.77

243,234.13

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

402.25

0.00

Totals

440,737,877.69

121,359,433.56

0.00

0.00

29,546.25

29,546.25

153,892.37

0.00

**

The Most Recent NOI and Fiscal NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Servicer did not report NOI figures in their loan level reporting.

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 30

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

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.

Page 20 of 30

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.388308%

3.373389%

81

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.388416%

3.373496%

82

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.388515%

3.373592%

83

07/17/24

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.388605%

3.373681%

84

06/17/24

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.388688%

3.373762%

85

05/17/24

0

0.00

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.388763%

3.373834%

86

04/17/24

0

0.00

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.388845%

3.373914%

87

03/15/24

1

9,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.388919%

3.373986%

88

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.389009%

3.374073%

89

01/18/24

2

28,589,860.42

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.389081%

3.374144%

90

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.389154%

3.374214%

91

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.389234%

3.374293%

92

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

53

30530158

09/06/24

0

B

29,546.25

29,546.25

6,627.28

9,000,000.00

Totals

29,546.25

29,546.25

6,627.28

9,000,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 30

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

59,385,104

59,385,104

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

170,950,000

170,950,000

0

0

49 - 60 Months

0

0

0

0

> 60 Months

1,124,820,597

1,124,820,597

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,355,155,701

1,355,155,701

0

0

0

0

Sep-24

1,355,887,033

1,355,887,033

0

0

0

0

Aug-24

1,356,576,354

1,356,576,354

0

0

0

0

Jul-24

1,357,204,582

1,348,204,582

0

0

9,000,000

0

Jun-24

1,357,819,840

1,348,819,840

0

0

9,000,000

0

May-24

1,358,400,697

1,349,400,697

0

0

9,000,000

0

Apr-24

1,359,012,470

1,350,012,470

0

9,000,000

0

0

Mar-24

1,359,589,736

1,350,589,736

9,000,000

0

0

0

Feb-24

1,360,230,830

1,360,230,830

0

0

0

0

Jan-24

1,360,804,423

1,332,214,562

28,589,860

0

0

0

Dec-23

1,361,376,293

1,361,376,293

0

0

0

0

Nov-23

1,361,979,397

1,361,979,397

0

0

0

0

(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.

Page 23 of 30

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 30

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 30

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

No modified loans this period

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 30

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 30

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 30

Interest Shortfall Detail - Collateral Level

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)

3

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11.84

0.00

0.00

0.00

5A1

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(20.12)

0.00

0.00

0.00

9

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

623.94

0.00

0.00

0.00

53

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(122.55)

0.00

0.00

0.00

54

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12.15

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

505.26

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.

Collateral Shortfall Total

505.26

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 30

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30