Morgan Stanley Capital I Trust 2021-L5

10/31/2024 | Press release | Distributed by Public on 10/31/2024 10:53

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Morgan Stanley Capital I Trust 2021-L5

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2021-L5

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

Certificate Factor Detail

3

General Information Number

(212) 761-4000

[email protected]

Certificate Interest Reconciliation Detail

4

1585 Broadway | New York, NY 10036 | United States

Master Servicer

KeyBank National Association

Exchangeable Certificate Detail

5-6

www.key.com/key2cre

[email protected]

Exchangeable Certificate Factor Detail

7

11501 Outlook Street, Suite 300 | Overland Park , KS 66211 | United States

Additional Information

8

Special Servicer

LNR Partners, LLC

Bond / Collateral Reconciliation - Cash Flows

9

Attention: Heather Bennett and Arnold Shulkin

[email protected]; [email protected];

Bond / Collateral Reconciliation - Balances

10

[email protected]

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

Current Mortgage Loan and Property Stratification

11-15

Operating Advisor & Asset

Pentalpha Surveillance LLC

Mortgage Loan Detail (Part 1)

16-18

Representations Reviewer

Mortgage Loan Detail (Part 2)

19-21

Attention: MSC 2021-L5 Transaction Manager

[email protected]

Principal Prepayment Detail

22

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

Certificate Administrator

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

Historical Detail

23

Bank, N.A.

Delinquency Loan Detail

24

Corporate Trust Services (CMBS)

[email protected];

Collateral Stratification and Historical Detail

25

[email protected]

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

Specially Serviced Loan Detail - Part 1

26

Specially Serviced Loan Detail - Part 2

27

Modified Loan Detail

28

Historical Liquidated Loan Detail

29

Historical Bond / Collateral Loss Reconciliation Detail

30

Interest Shortfall Detail - Collateral Level

31

Supplemental Notes

32

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 32

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

61691YAA9

0.785000%

10,000,000.00

4,583,779.24

242,738.97

2,998.56

0.00

0.00

245,737.53

4,341,040.27

30.21%

30.00%

A-2

61691YAB7

1.518000%

68,700,000.00

68,700,000.00

0.00

86,905.50

0.00

0.00

86,905.50

68,700,000.00

30.21%

30.00%

A-SB

61691YAC5

2.430000%

23,644,000.00

23,644,000.00

0.00

47,879.10

0.00

0.00

47,879.10

23,644,000.00

30.21%

30.00%

A-3

61691YAD3

2.438000%

161,931,000.00

161,931,000.00

0.00

328,989.82

0.00

0.00

328,989.82

161,931,000.00

30.21%

30.00%

A-4

61691YAJ0

2.728000%

307,666,000.00

307,666,000.00

0.00

699,427.37

0.00

0.00

699,427.37

307,666,000.00

30.21%

30.00%

A-S

61691YAR2

2.951000%

71,492,000.00

71,492,000.00

0.00

175,810.74

0.00

0.00

175,810.74

71,492,000.00

21.40%

21.25%

B

61691YAW1

3.102000%

39,832,000.00

39,832,000.00

0.00

102,965.72

0.00

0.00

102,965.72

39,832,000.00

16.49%

16.38%

C

61691YBB6

3.156000%

35,746,000.00

35,746,000.00

0.00

94,011.98

0.00

0.00

94,011.98

35,746,000.00

12.08%

12.00%

D

61691YBN0

2.500000%

22,469,000.00

22,469,000.00

0.00

46,810.42

0.00

0.00

46,810.42

22,469,000.00

9.31%

9.25%

E

61691YBQ3

2.500000%

17,363,000.00

17,363,000.00

0.00

36,172.92

0.00

0.00

36,172.92

17,363,000.00

7.17%

7.13%

F

61691YBS9

2.500000%

19,405,000.00

19,405,000.00

0.00

40,427.08

0.00

0.00

40,427.08

19,405,000.00

4.78%

4.75%

G

61691YBU4

2.500000%

8,171,000.00

8,171,000.00

0.00

17,022.92

0.00

0.00

17,022.92

8,171,000.00

3.78%

3.75%

H-RR*

61691YBX8

3.753765%

30,639,742.00

30,639,742.00

0.00

95,845.33

0.00

0.00

95,845.33

30,639,742.00

0.00%

0.00%

R

61691YCA7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

V

61691YBZ3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

817,058,742.00

811,642,521.24

242,738.97

1,775,267.46

0.00

0.00

2,018,006.43

811,399,782.27

X-A

61691YAP6

1.283546%

571,941,000.00

566,524,779.24

0.00

605,967.15

0.00

0.00

605,967.15

566,282,040.27

X-B

61691YAQ4

0.712043%

147,070,000.00

147,070,000.00

0.00

87,266.76

0.00

0.00

87,266.76

147,070,000.00

X-D

61691YBG5

1.253765%

39,832,000.00

39,832,000.00

0.00

41,616.65

0.00

0.00

41,616.65

39,832,000.00

X-F

61691YBJ9

1.253765%

19,405,000.00

19,405,000.00

0.00

20,274.43

0.00

0.00

20,274.43

19,405,000.00

X-G

61691YBL4

1.253765%

8,171,000.00

8,171,000.00

0.00

8,537.10

0.00

0.00

8,537.10

8,171,000.00

Notional SubTotal

786,419,000.00

781,002,779.24

0.00

763,662.09

0.00

0.00

763,662.09

780,760,040.27

Deal Distribution Total

242,738.97

2,538,929.55

0.00

0.00

2,781,668.52

*

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 2 of 32

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

61691YAA9

458.37792400

24.27389700

0.29985600

0.00000000

0.00000000

0.00000000

0.00000000

24.57375300

434.10402700

A-2

61691YAB7

1,000.00000000

0.00000000

1.26500000

0.00000000

0.00000000

0.00000000

0.00000000

1.26500000

1,000.00000000

A-SB

61691YAC5

1,000.00000000

0.00000000

2.02500000

0.00000000

0.00000000

0.00000000

0.00000000

2.02500000

1,000.00000000

A-3

61691YAD3

1,000.00000000

0.00000000

2.03166670

0.00000000

0.00000000

0.00000000

0.00000000

2.03166670

1,000.00000000

A-4

61691YAJ0

1,000.00000000

0.00000000

2.27333332

0.00000000

0.00000000

0.00000000

0.00000000

2.27333332

1,000.00000000

A-S

61691YAR2

1,000.00000000

0.00000000

2.45916662

0.00000000

0.00000000

0.00000000

0.00000000

2.45916662

1,000.00000000

B

61691YAW1

1,000.00000000

0.00000000

2.58500000

0.00000000

0.00000000

0.00000000

0.00000000

2.58500000

1,000.00000000

C

61691YBB6

1,000.00000000

0.00000000

2.63000000

0.00000000

0.00000000

0.00000000

0.00000000

2.63000000

1,000.00000000

D

61691YBN0

1,000.00000000

0.00000000

2.08333348

0.00000000

0.00000000

0.00000000

0.00000000

2.08333348

1,000.00000000

E

61691YBQ3

1,000.00000000

0.00000000

2.08333353

0.00000000

0.00000000

0.00000000

0.00000000

2.08333353

1,000.00000000

F

61691YBS9

1,000.00000000

0.00000000

2.08333316

0.00000000

0.00000000

0.00000000

0.00000000

2.08333316

1,000.00000000

G

61691YBU4

1,000.00000000

0.00000000

2.08333374

0.00000000

0.00000000

0.00000000

0.00000000

2.08333374

1,000.00000000

H-RR

61691YBX8

1,000.00000000

0.00000000

3.12813763

0.00000000

0.02547933

0.00000000

0.00000000

3.12813763

1,000.00000000

R

61691YCA7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V

61691YBZ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

61691YAP6

990.53010580

0.00000000

1.05949241

0.00000000

0.00000000

0.00000000

0.00000000

1.05949241

990.10569319

X-B

61691YAQ4

1,000.00000000

0.00000000

0.59336887

0.00000000

0.00000000

0.00000000

0.00000000

0.59336887

1,000.00000000

X-D

61691YBG5

1,000.00000000

0.00000000

1.04480443

0.00000000

0.00000000

0.00000000

0.00000000

1.04480443

1,000.00000000

X-F

61691YBJ9

1,000.00000000

0.00000000

1.04480443

0.00000000

0.00000000

0.00000000

0.00000000

1.04480443

1,000.00000000

X-G

61691YBL4

1,000.00000000

0.00000000

1.04480480

0.00000000

0.00000000

0.00000000

0.00000000

1.04480480

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 32

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

2,998.56

0.00

2,998.56

0.00

0.00

0.00

2,998.56

0.00

A-2

09/01/24 - 09/30/24

30

0.00

86,905.50

0.00

86,905.50

0.00

0.00

0.00

86,905.50

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

47,879.10

0.00

47,879.10

0.00

0.00

0.00

47,879.10

0.00

A-3

09/01/24 - 09/30/24

30

0.00

328,989.82

0.00

328,989.82

0.00

0.00

0.00

328,989.82

0.00

A-4

09/01/24 - 09/30/24

30

0.00

699,427.37

0.00

699,427.37

0.00

0.00

0.00

699,427.37

0.00

A-S

09/01/24 - 09/30/24

30

0.00

175,810.74

0.00

175,810.74

0.00

0.00

0.00

175,810.74

0.00

B

09/01/24 - 09/30/24

30

0.00

102,965.72

0.00

102,965.72

0.00

0.00

0.00

102,965.72

0.00

C

09/01/24 - 09/30/24

30

0.00

94,011.98

0.00

94,011.98

0.00

0.00

0.00

94,011.98

0.00

D

09/01/24 - 09/30/24

30

0.00

46,810.42

0.00

46,810.42

0.00

0.00

0.00

46,810.42

0.00

E

09/01/24 - 09/30/24

30

0.00

36,172.92

0.00

36,172.92

0.00

0.00

0.00

36,172.92

0.00

F

09/01/24 - 09/30/24

30

0.00

40,427.08

0.00

40,427.08

0.00

0.00

0.00

40,427.08

0.00

G

09/01/24 - 09/30/24

30

0.00

17,022.92

0.00

17,022.92

0.00

0.00

0.00

17,022.92

0.00

H-RR

09/01/24 - 09/30/24

30

778.25

95,845.33

0.00

95,845.33

0.00

0.00

0.00

95,845.33

780.68

X-A

09/01/24 - 09/30/24

30

0.00

605,967.15

0.00

605,967.15

0.00

0.00

0.00

605,967.15

0.00

X-B

09/01/24 - 09/30/24

30

0.00

87,266.76

0.00

87,266.76

0.00

0.00

0.00

87,266.76

0.00

X-D

09/01/24 - 09/30/24

30

0.00

41,616.65

0.00

41,616.65

0.00

0.00

0.00

41,616.65

0.00

X-F

09/01/24 - 09/30/24

30

0.00

20,274.43

0.00

20,274.43

0.00

0.00

0.00

20,274.43

0.00

X-G

09/01/24 - 09/30/24

30

0.00

8,537.10

0.00

8,537.10

0.00

0.00

0.00

8,537.10

0.00

Totals

778.25

2,538,929.55

0.00

2,538,929.55

0.00

0.00

0.00

2,538,929.55

780.68

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 32

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Regular Interest

A-3 (EC)

61691YAD3

2.438000%

161,931,000.00

161,931,000.00

0.00

328,989.82

0.00

0.00

328,989.82

161,931,000.00

A-3-1

61691YAE1

N/A

161,931,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-2

61691YAF8

N/A

161,931,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4 (EC)

61691YAJ0

2.728000%

307,666,000.00

307,666,000.00

0.00

699,427.37

0.00

0.00

699,427.37

307,666,000.00

A-4-1

61691YAK7

N/A

307,666,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-2

61691YAL5

N/A

307,666,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

61691YAR2

2.951000%

71,492,000.00

71,492,000.00

0.00

175,810.74

0.00

0.00

175,810.74

71,492,000.00

A-S-1

61691YAS0

N/A

71,492,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

61691YAT8

N/A

71,492,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (EC)

61691YAW1

3.102000%

39,832,000.00

39,832,000.00

0.00

102,965.72

0.00

0.00

102,965.72

39,832,000.00

B-1

61691YAX9

N/A

39,832,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

61691YAY7

N/A

39,832,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (EC)

61691YBB6

3.156000%

35,746,000.00

35,746,000.00

0.00

94,011.98

0.00

0.00

94,011.98

35,746,000.00

C-1

61691YBC4

N/A

35,746,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

61691YBD2

N/A

35,746,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Regular Interest Total

1,850,001,000.00

616,667,000.00

0.00

1,401,205.63

0.00

0.00

1,401,205.63

616,667,000.00

Exchangeable Certificate Details

A-3-1

61691YAE1

N/A

161,931,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-2

61691YAF8

N/A

161,931,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-X1

61691YAG6

N/A

161,931,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3-X2

61691YAH4

N/A

161,931,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-1

61691YAK7

N/A

307,666,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-2

61691YAL5

N/A

307,666,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X1

61691YAM3

N/A

307,666,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X2

61691YAN1

N/A

307,666,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-1

61691YAS0

N/A

71,492,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

61691YAT8

N/A

71,492,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X1

61691YAU5

N/A

71,492,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X2

61691YAV3

N/A

71,492,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-1

61691YAX9

N/A

39,832,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

61691YAY7

N/A

39,832,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X1

61691YAZ4

N/A

39,832,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X2

61691YBA8

N/A

39,832,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 32

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance

Principal Distribution

Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

C-1

61691YBC4

N/A

35,746,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

61691YBD2

N/A

35,746,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X1

61691YBE0

N/A

35,746,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X2

61691YBF7

N/A

35,746,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

2,466,668,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 32

Exchangeable 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-3-1

61691YAE1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3-2

61691YAF8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-1

61691YAK7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

61691YAL5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

61691YAS0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

61691YAT8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

61691YAX9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

61691YAY7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

61691YBC4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

61691YBD2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

A-3-X1

61691YAG6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3-X2

61691YAH4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X1

61691YAM3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

61691YAN1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

61691YAU5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

61691YAV3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

61691YAZ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

61691YBA8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

61691YBE0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

61691YBF7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 32

Additional Information

Total Available Distribution Amount (1)

2,781,668.52

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 32

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,554,820.41

Master Servicing Fee

8,058.64

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,168.48

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

338.18

ARD Interest

0.00

Operating Advisor Fee

1,109.24

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

216.44

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,554,820.41

Total Fees

15,890.99

Principal

Expenses/Reimbursements

Scheduled Principal

242,738.97

Reimbursement for Interest on Advances

0.00

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

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

242,738.97

Total Expenses/Reimbursements

0.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,538,929.55

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

242,738.97

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,781,668.52

Total Funds Collected

2,797,559.38

Total Funds Distributed

2,797,559.51

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 32

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

811,642,522.01

811,642,522.01

Beginning Certificate Balance

811,642,521.24

(-) Scheduled Principal Collections

242,738.97

242,738.97

(-) Principal Distributions

242,738.97

(-) 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

811,399,783.04

811,399,783.04

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

811,642,522.01

811,642,522.01

Ending Certificate Balance

811,399,782.27

Ending Actual Collateral Balance

811,413,388.47

811,413,388.47

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.77)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.77)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.75%

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 10 of 32

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

3,760,024.45

0.46%

78

4.4900

NAP

Defeased

1

3,760,024.45

0.46%

78

4.4900

NAP

10,000,000 or less

39

217,995,686.89

26.87%

75

3.9519

2.527966

1.50 or less

9

76,072,547.86

9.38%

78

4.0275

1.062930

10,000,001 to 20,000,000

15

214,772,071.70

26.47%

76

4.0303

2.232617

1.51 to 1.70

7

42,807,940.27

5.28%

75

4.2561

1.594716

20,000,001 to 30,000,000

4

101,235,000.00

12.48%

78

3.4934

2.781290

1.71 to 1.90

6

51,128,729.27

6.30%

76

3.9769

1.783673

30,000,001 to 40,000,000

3

105,707,000.00

13.03%

81

3.7036

3.638521

1.91 to 2.10

2

17,750,000.00

2.19%

78

3.7620

2.062254

40,000,001 or greater

3

167,930,000.00

20.70%

57

3.4280

3.069773

2.11 to 2.30

6

90,416,965.24

11.14%

77

3.8861

2.181242

Totals

65

811,399,783.04

100.00%

73

3.7772

2.733029

2.31 or greater

34

529,463,575.95

65.25%

71

3.6600

3.282809

Totals

65

811,399,783.04

100.00%

73

3.7772

2.733029

(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. 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.

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 32

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

2

3,760,024.45

0.46%

78

4.4900

NAP

Totals

125

811,399,783.04

100.00%

73

3.7772

2.733029

Alabama

1

4,664,630.00

0.57%

78

3.9990

2.870000

Property Type³

Arizona

4

42,616,604.71

5.25%

78

3.7159

3.539096

California

10

93,215,753.43

11.49%

77

3.6115

2.801831

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Colorado

1

5,544,000.00

0.68%

78

4.4600

3.920000

Properties

Balance

Agg. Bal.

DSCR¹

Florida

14

122,616,000.00

15.11%

78

3.8713

2.695422

Defeased

2

3,760,024.45

0.46%

78

4.4900

NAP

Georgia

3

23,524,000.00

2.90%

79

4.0988

2.826826

Industrial

26

174,916,155.33

21.56%

57

3.7692

2.868485

Illinois

2

18,625,378.05

2.30%

78

3.6380

2.251201

Lodging

3

40,079,525.07

4.94%

86

3.6355

5.516069

Indiana

3

11,900,483.87

1.47%

77

4.0615

3.298780

Mixed Use

2

37,400,000.00

4.61%

78

3.7363

2.628128

Louisiana

16

44,616,000.00

5.50%

78

3.7913

2.574031

Mobile Home Park

11

23,462,595.02

2.89%

79

3.9882

3.560048

Maryland

1

8,300,000.00

1.02%

78

3.3250

2.850000

Multi-Family

28

144,385,378.05

17.79%

78

3.9623

2.050977

Massachusetts

18

57,330,000.00

7.07%

78

3.2494

2.872857

Office

19

143,462,372.73

17.68%

74

3.7128

2.139798

Michigan

7

18,517,953.55

2.28%

78

4.0173

1.802361

Other

1

3,500,000.00

0.43%

78

4.1400

1.480000

Nevada

4

49,173,120.90

6.06%

86

3.6723

4.908260

Retail

15

118,851,000.00

14.65%

75

3.5009

2.978596

New Jersey

4

78,467,918.04

9.67%

32

3.4734

2.693604

Self Storage

18

121,582,732.38

14.98%

79

3.9008

2.840296

New Mexico

1

8,567,227.73

1.06%

19

4.4000

2.470000

Totals

125

811,399,783.04

100.00%

73

3.7772

2.733029

New York

12

87,396,752.09

10.77%

77

3.9481

1.874265

North Carolina

5

14,960,727.27

1.84%

73

4.1668

3.031883

Ohio

2

1,667,255.28

0.21%

79

4.1000

2.820000

Oregon

2

6,551,253.34

0.81%

78

4.4460

2.011388

Pennsylvania

4

18,991,722.34

2.34%

78

3.9715

2.309857

Tennessee

1

5,891,300.11

0.73%

79

3.6800

4.820000

Texas

5

66,892,262.67

8.24%

78

3.9607

2.061604

Virginia

1

15,509,000.00

1.91%

63

3.8100

2.330000

West Virginia

2

2,100,415.20

0.26%

78

4.5580

1.510000

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 32

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

3,760,024.45

0.46%

78

4.4900

NAP

Defeased

1

3,760,024.45

0.46%

78

4.4900

NAP

2.9999% or less

2

63,430,000.00

7.82%

78

2.8189

3.439885

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.0000% to 3.4999%

5

93,900,000.00

11.57%

40

3.3340

2.866912

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.5000% to 3.9999%

35

473,786,413.42

58.39%

78

3.7877

2.838977

25 months to 36 months

1

36,347,000.00

4.48%

89

3.5580

5.910000

4.0000% to 4.4999%

19

154,722,929.97

19.07%

74

4.2531

2.234846

37 months to 48 months

60

747,051,233.52

92.07%

72

3.7810

2.606394

4.5000% or greater

3

21,800,415.20

2.69%

78

4.7443

1.561054

49 months or greater

3

24,241,525.07

2.99%

62

3.8754

2.077287

Totals

65

811,399,783.04

100.00%

73

3.7772

2.733029

Totals

65

811,399,783.04

100.00%

73

3.7772

2.733029

(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. 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.

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 32

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

3,760,024.45

0.46%

78

4.4900

NAP

Defeased

1

3,760,024.45

0.46%

78

4.4900

NAP

118 months or less

64

807,639,758.59

99.54%

73

3.7738

2.739188

Interest Only

41

601,192,000.00

74.09%

72

3.6916

2.908169

119 months or greater

0

0.00

0.00%

0

0.0000

0.000000

359 months or less

23

206,447,758.59

25.44%

75

4.0133

2.247105

Totals

65

811,399,783.04

100.00%

73

3.7772

2.733029

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

65

811,399,783.04

100.00%

73

3.7772

2.733029

(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. 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.

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 32

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

3,760,024.45

0.46%

78

4.4900

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

62

791,629,519.02

97.56%

73

3.7712

2.743789

13 months to 24 months

2

16,010,239.57

1.97%

75

3.9033

2.511719

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

65

811,399,783.04

100.00%

73

3.7772

2.733029

(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. 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.

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 32

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

1

10225014

SS

Various

Various

Actual/360

3.990%

216,125.00

0.00

0.00

N/A

05/06/31

--

65,000,000.00

65,000,000.00

10/06/24

2

10225015

IN

Jersey City

NJ

Actual/360

3.310%

165,500.00

0.00

0.00

N/A

04/06/26

--

60,000,000.00

60,000,000.00

10/06/24

3

10219622

RT

Various

MA

Actual/360

2.742%

98,095.05

0.00

0.00

N/A

04/01/31

--

42,930,000.00

42,930,000.00

10/01/24

4

10225016

Various Saint Rose

LA

Actual/360

3.755%

118,908.33

0.00

0.00

N/A

04/06/31

--

38,000,000.00

38,000,000.00

10/06/24

5

10219790

LO

Las Vegas

NV

Actual/360

3.558%

107,768.86

0.00

0.00

N/A

03/05/32

--

36,347,000.00

36,347,000.00

10/05/24

6

10225017

MF

Tallahassee

FL

Actual/360

3.810%

99,568.00

0.00

0.00

N/A

03/06/31

--

31,360,000.00

31,360,000.00

10/06/24

7

10225018

MF

Houston

TX

Actual/360

3.690%

91,742.63

0.00

0.00

N/A

03/01/31

--

29,835,000.00

29,835,000.00

10/01/24

8

10221123

OF

Roseville

CA

Actual/360

3.590%

76,287.50

0.00

0.00

N/A

04/01/31

--

25,500,000.00

25,500,000.00

10/01/24

9

10225019

MU

Scottsdale

AZ

Actual/360

3.580%

75,776.67

0.00

0.00

N/A

04/01/31

--

25,400,000.00

25,400,000.00

10/01/24

10

10225020

OF

La Mesa

CA

Actual/360

2.980%

50,908.33

0.00

0.00

N/A

04/06/31

--

20,500,000.00

20,500,000.00

10/06/24

11

10225021

IN

Various

FL

Actual/360

3.913%

65,216.67

0.00

0.00

N/A

04/06/31

--

20,000,000.00

20,000,000.00

10/06/24

12

10225022

OF

Various

Various

Actual/360

3.840%

62,529.16

30,036.68

0.00

N/A

01/06/31

--

19,540,363.95

19,510,327.27

10/06/24

13

10225023

IN

Sugar Land

TX

Actual/360

4.430%

57,681.41

25,538.32

0.00

N/A

04/01/31

--

15,624,760.07

15,599,221.75

10/01/24

14

10220818

OF

Sunrise

FL

Actual/360

3.630%

49,156.25

0.00

0.00

N/A

04/01/31

--

16,250,000.00

16,250,000.00

10/01/24

15

10205439

RT

Glen Allen

VA

Actual/360

3.810%

49,241.08

0.00

0.00

N/A

01/01/30

--

15,509,000.00

15,509,000.00

10/01/24

16

10225024

IN

Los Angeles

CA

Actual/360

4.095%

52,040.63

0.00

0.00

N/A

04/06/31

--

15,250,000.00

15,250,000.00

10/06/24

17

10225025

RT

Frankfort

IL

Actual/360

3.450%

41,975.00

0.00

0.00

N/A

04/01/31

--

14,600,000.00

14,600,000.00

10/01/24

18

10225026

MF

Various

MA

Actual/360

4.762%

57,144.00

0.00

0.00

N/A

04/06/31

--

14,400,000.00

14,400,000.00

10/06/24

19

10217361

MH

Various

Various

Actual/360

4.100%

44,009.21

18,564.98

0.00

N/A

05/01/31

--

12,880,744.80

12,862,179.82

10/01/24

20

10225027

RT

Various

Various

Actual/360

4.460%

47,710.85

0.00

0.00

N/A

04/01/31

--

12,837,000.00

12,837,000.00

10/01/24

21

10225028

IN

Pennsauken

NJ

Actual/360

4.172%

38,443.40

38,441.83

0.00

N/A

04/06/31

--

11,057,545.12

11,019,103.29

10/06/24

22

10225029

OF

Cheektowaga

NY

30/360

3.842%

38,114.98

19,492.25

0.00

N/A

12/06/30

--

11,904,731.82

11,885,239.57

10/06/24

23

10225030

MU

New York

NY

Actual/360

4.067%

40,670.00

0.00

0.00

N/A

04/06/31

--

12,000,000.00

12,000,000.00

10/06/24

24

10225031

MF

Astoria

NY

Actual/360

4.336%

43,360.00

0.00

0.00

N/A

04/06/31

--

12,000,000.00

12,000,000.00

10/06/24

25

10225032

MF

Willow Street

PA

Actual/360

3.745%

34,485.21

0.00

0.00

N/A

04/01/31

--

11,050,000.00

11,050,000.00

10/01/24

26

10225033

RT

Houston

TX

Actual/360

3.860%

29,915.00

0.00

0.00

N/A

04/06/31

--

9,300,000.00

9,300,000.00

10/06/24

27

10219695

MF

Indianapolis

IN

Actual/360

3.850%

29,404.38

0.00

0.00

N/A

03/01/31

--

9,165,000.00

9,165,000.00

10/01/24

28

10225034

OF

Albuquerque

NM

Actual/360

4.400%

31,463.05

13,605.43

0.00

N/A

05/06/26

--

8,580,833.16

8,567,227.73

09/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 32

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

29

10225035

OF

Various

MI

Actual/360

3.884%

27,316.31

15,051.37

0.00

N/A

04/06/31

--

8,439,644.03

8,424,592.66

10/06/24

30

10225036

RT

Las Vegas

NV

Actual/360

3.995%

28,714.06

0.00

0.00

N/A

04/01/31

--

8,625,000.00

8,625,000.00

10/01/24

31

10225037

IN

Savannah

GA

Actual/360

4.290%

30,494.75

0.00

0.00

N/A

04/01/31

--

8,530,000.00

8,530,000.00

10/01/24

32

10225038

SS

Nottingham

MD

Actual/360

3.325%

22,997.92

0.00

0.00

N/A

04/01/31

--

8,300,000.00

8,300,000.00

10/01/24

33

10225039

MF

Brooklyn

NY

Actual/360

4.025%

27,504.17

0.00

0.00

N/A

04/06/31

--

8,200,000.00

8,200,000.00

10/06/24

34

10220161

OF

Southfield

MI

Actual/360

3.910%

24,572.66

12,637.59

0.00

N/A

04/01/31

--

7,541,482.36

7,528,844.77

10/01/24

35

10219039

SS

Menifee

CA

Actual/360

3.270%

20,437.50

0.00

0.00

N/A

04/01/31

--

7,500,000.00

7,500,000.00

10/01/24

36

10220606

SS

Apache Junction

AZ

Actual/360

3.780%

22,672.54

11,026.88

0.00

N/A

04/01/31

--

7,197,631.59

7,186,604.71

10/01/24

37

10225040

SS

Various

Various

Actual/360

3.999%

21,712.36

11,464.00

0.00

N/A

03/06/31

--

6,515,338.33

6,503,874.33

10/06/24

38

10225041

IN

El Cajon

CA

Actual/360

3.990%

22,610.00

0.00

0.00

N/A

05/06/31

--

6,800,000.00

6,800,000.00

10/06/24

39

10225042

SS

Montgomery

TX

Actual/360

3.790%

21,160.83

0.00

0.00

N/A

04/06/31

--

6,700,000.00

6,700,000.00

10/06/24

40

10225043

SS

Baton Rouge

LA

Actual/360

4.000%

22,053.33

0.00

0.00

N/A

05/01/31

--

6,616,000.00

6,616,000.00

10/01/24

41

10225044

MH

Phoenix

AZ

Actual/360

3.715%

18,575.00

0.00

0.00

N/A

04/01/31

--

6,000,000.00

6,000,000.00

10/01/24

42

10221101

IN

Chattanooga

TN

Actual/360

3.680%

18,094.73

9,155.97

0.00

N/A

05/01/31

--

5,900,456.08

5,891,300.11

10/01/24

43

10225045

OF

Wichita Falls

TX

Actual/360

4.480%

20,404.31

7,398.06

0.00

N/A

04/06/31

--

5,465,438.98

5,458,040.92

10/06/24

44

10219978

MF

Brooklyn

NY

Actual/360

3.860%

17,370.00

0.00

0.00

N/A

05/01/31

--

5,400,000.00

5,400,000.00

10/01/24

45

10225046

RT

Various

Various

Actual/360

4.770%

21,067.50

0.00

0.00

N/A

04/06/31

--

5,300,000.00

5,300,000.00

10/06/24

46

10225047

OF

Hollywood

FL

Actual/360

3.687%

15,362.50

0.00

0.00

N/A

04/06/31

--

5,000,000.00

5,000,000.00

10/06/24

47

10225048

RT

Milpitas

CA

Actual/360

3.694%

15,391.67

0.00

0.00

N/A

02/06/30

--

5,000,000.00

5,000,000.00

10/06/24

48

10222777

MF

Elmhurst

NY

Actual/360

3.860%

16,002.92

0.00

0.00

N/A

05/01/31

--

4,975,000.00

4,975,000.00

10/01/24

49

10225049

RT

Bronx

NY

Actual/360

3.695%

14,626.04

0.00

0.00

N/A

04/06/31

--

4,750,000.00

4,750,000.00

10/06/24

50

10220038

OF

Hoover

AL

Actual/360

3.999%

15,544.88

0.00

0.00

N/A

04/01/31

--

4,664,630.00

4,664,630.00

10/01/24

51

10217357

SS

Winston Salem

NC

Actual/360

4.080%

14,025.00

0.00

0.00

N/A

04/01/31

--

4,125,000.00

4,125,000.00

10/01/24

52

10221555

MF

Chicago

IL

Actual/360

4.320%

14,512.78

5,949.14

0.00

N/A

04/01/31

--

4,031,327.19

4,025,378.05

10/01/24

53

10198862

LO

Southport

NC

Actual/360

4.390%

13,679.80

6,827.19

0.00

N/A

08/01/29

--

3,739,352.26

3,732,525.07

10/01/24

54

10225050

OF

Corona

CA

Actual/360

3.966%

13,220.00

0.00

0.00

N/A

04/06/31

--

4,000,000.00

4,000,000.00

10/06/24

55

10222778

MF

Brooklyn

NY

Actual/360

3.860%

12,786.25

0.00

0.00

N/A

05/01/31

--

3,975,000.00

3,975,000.00

10/01/24

56

10225051

MF

State College

PA

Actual/360

4.485%

14,389.38

0.00

0.00

N/A

03/06/31

--

3,850,000.00

3,850,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 32

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

57

10225052

SS

Various

VA

Actual/360

4.490%

14,088.95

5,395.57

0.00

N/A

04/06/31

--

3,765,420.02

3,760,024.45

10/06/24

58

10225053

SS

Baker City

OR

Actual/360

4.446%

13,437.68

4,939.41

0.00

N/A

04/06/31

--

3,626,904.65

3,621,965.24

10/06/24

59

10225054

MF

New York

NY

Actual/360

3.420%

9,975.00

0.00

0.00

N/A

04/01/31

--

3,500,000.00

3,500,000.00

10/01/24

60

10225055

98

Bronx

NY

Actual/360

4.140%

12,075.00

0.00

0.00

N/A

04/06/31

--

3,500,000.00

3,500,000.00

10/06/24

61

10221586

SS

Lake Elsinore

CA

Actual/360

3.810%

9,842.50

0.00

0.00

N/A

04/01/31

--

3,100,000.00

3,100,000.00

10/01/24

62

10225056

SS

Ontario

OR

Actual/360

4.446%

10,868.71

4,235.74

0.00

N/A

04/06/31

--

2,933,523.84

2,929,288.10

10/06/24

63

10222776

MF

Brooklyn

NY

Actual/360

3.860%

8,524.17

0.00

0.00

N/A

05/01/31

--

2,650,000.00

2,650,000.00

10/01/24

64

10220835

MH

Chester

NJ

Actual/360

3.590%

7,479.17

0.00

0.00

N/A

05/01/31

--

2,500,000.00

2,500,000.00

10/01/24

65

10225057

MH

Cross Lanes

WV

Actual/360

4.558%

7,989.39

2,978.56

0.00

N/A

04/06/31

--

2,103,393.76

2,100,415.20

10/06/24

Totals

2,554,820.41

242,738.97

0.00

811,642,522.01

811,399,783.04

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 18 of 32

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

1

8,073,257.18

3,984,777.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

6,175,071.60

6,391,661.08

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

4,048,622.73

2,026,637.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

4,413,722.75

2,061,213.86

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

709,364,504.60

675,005,088.30

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,800,720.43

2,779,332.03

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

7

2,996,835.87

2,552,855.78

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

8

2,962,494.93

2,516,402.15

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

2,949,542.74

1,569,558.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

2,745,357.26

2,444,233.00

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,693,521.50

2,041,920.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

7,874,197.00

7,058,445.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,422,834.90

1,516,436.53

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,785,906.06

162,411.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,151,888.40

721,957.95

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,624,254.61

1,554,246.67

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,461,587.54

1,417,701.45

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,078,155.89

532,786.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,479,864.67

1,573,197.41

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,980,669.46

1,977,591.53

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,478,487.10

1,405,766.88

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

22

5,130,294.00

5,295,194.00

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

23

874,374.42

762,492.34

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

24

870,215.56

1,124,748.91

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

25

865,428.30

449,809.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,033,148.30

524,606.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

700,945.00

1,380,543.60

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

28

979,440.79

1,387,017.66

01/01/23

12/31/23

--

0.00

0.00

45,015.13

45,015.13

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 32

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

29

1,241,052.01

642,455.29

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,032,040.19

437,643.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

882,697.04

498,194.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

749,823.81

406,306.97

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

556,404.52

276,159.04

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

757,582.81

318,438.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,042,044.28

1,008,268.53

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

893,218.13

377,576.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

753,925.64

698,367.94

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

38

744,755.82

385,004.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

586,863.37

262,410.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

673,342.90

160,059.23

04/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

1,330,231.44

689,903.34

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

741,517.87

600,878.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

722,583.92

382,765.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

543,204.74

187,793.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

440,553.88

440,553.88

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

46

443,390.17

391,605.65

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

0.00

2,708,693.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

337,742.06

447,076.26

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

988,904.00

487,291.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

503,013.54

587,283.76

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

51

785,119.49

596,437.62

01/01/23

09/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

52

280,309.33

300,274.15

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

597,869.99

480,475.03

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

372,944.91

435,556.56

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

55

270,653.97

136,735.29

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

428,777.63

214,113.83

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 20 of 32

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

57

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

58

379,843.80

382,870.59

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

59

0.00

23,242.44

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

60

196,219.00

108,655.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

307,223.10

144,033.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

62

337,299.89

170,328.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

63

81,223.06

56,670.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

64

287,708.18

142,085.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

65

221,127.76

205,970.24

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

802,526,555.84

748,010,814.42

0.00

0.00

45,015.13

45,015.13

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 32

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 22 of 32

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

3.777162%

3.753666%

73

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

3.777260%

3.753765%

74

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

3.777350%

3.753857%

75

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.777441%

3.753949%

76

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.777537%

3.754047%

77

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.777627%

3.754138%

78

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.777716%

3.754229%

79

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.777790%

3.754305%

80

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

3.777874%

3.754390%

81

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.777947%

3.754466%

82

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

3.778018%

3.754537%

83

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

3.778094%

3.754613%

84

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 32

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

28

10225034

09/06/24

0

B

45,015.13

45,015.13

0.00

8,580,833.16

Totals

45,015.13

45,015.13

0.00

8,580,833.16

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 24 of 32

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

68,567,228

68,567,228

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

3,732,525

3,732,525

0

0

> 60 Months

739,100,030

739,100,030

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

811,399,783

811,399,783

0

0

0

0

Sep-24

811,642,522

811,642,522

0

0

0

0

Aug-24

811,869,678

811,869,678

0

0

0

0

Jul-24

812,096,037

812,096,037

0

0

0

0

Jun-24

812,336,404

812,336,404

0

0

0

0

May-24

812,561,124

812,561,124

0

0

0

0

Apr-24

812,772,618

812,772,618

0

0

0

0

Mar-24

812,949,579

812,949,579

0

0

0

0

Feb-24

813,147,762

813,147,762

0

0

0

0

Jan-24

813,323,400

813,323,400

0

0

0

0

Dec-23

813,471,314

813,471,314

0

0

0

0

Nov-23

813,627,571

813,627,571

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 25 of 32

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 26 of 32

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 27 of 32

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 28 of 32

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 29 of 32

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 30 of 32

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)

No interest shortfalls this period

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.

© 2021 Computershare. All rights reserved. Confidential.

Page 31 of 32

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 32 of 32