Distribution Date: 02/18/26 Wells Fargo Commercial Mortgage Trust 2017-C40
Determination Date: 02/11/26  
Next Distribution Date: 03/17/26  
Record Date: 01/30/26 Commercial Mortgage Pass-Through Certificates
    Series 2017-C40
Revision: October 2025 - April 2026  
The servicer revised ARA values and dates for loan 21, for a period spanning from October 2025 to April 2026

 

             
Table of Contents     Contacts      
Section Pages Role Party and Contact Information      
Certificate Distribution Detail 2 Depositor Wells Fargo Commercial Mortgage Securities, Inc.      
Certificate Factor Detail 3   Attention: A.J. Sfarra     cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail 4   30 Hudson Yards, 15th Floor | New York, NY 10001 | United States  
    Master Servicer Trimont LLC      
Additional Information 5          
      Attention: CMBS Servicing     commercial.servicing@trimont.com
Bond / Collateral Reconciliation - Cash Flows 6          
      One South, 101 South Tryon Street, Suite 1400 | Charlotte, NC 28280 | United States  
Bond / Collateral Reconciliation - Balances 7 Special Servicer LNR Partners, Inc.      
Current Mortgage Loan and Property Stratification 8-12   Heather Bennett and Arne Shulkin     hbennett@starwood.com; ashulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1) 13-15         lnr.cmbs.notices@lnrproperty.com
      2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States  
Mortgage Loan Detail (Part 2) 16-18          
    Operating Advisor & Asset Pentalpha Surveillance LLC      
Principal Prepayment Detail 19 Representations Reviewer        
Historical Detail 20   Attention: Transaction Manager     notices@pentalphasurveillance.com
Delinquency Loan Detail 21   501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States  
    Certificate Administrator Computershare Trust Company, N.A. as agent for Wells Fargo      
Collateral Stratification and Historical Detail 22   Bank, N.A.      
Specially Serviced Loan Detail - Part 1 23   Corporate Trust Services (CMBS)     cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2 24         trustadministrationgroup@computershare.com
      9062 Old Annapolis Road | Columbia, MD 21045 | United States  
Modified Loan Detail 25 Trustee Wilmington Trust, National Association      
Historical Liquidated Loan Detail 26   Attention: CMBS Trustee (302) 636-4140 CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail 27   1100 North Market Street | Wilmington, DE 19890 | United States  
Interest Shortfall Detail - Collateral Level 28          
Supplemental Notes 29          

 

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

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

   
© 2021 Computershare. All rights reserved. Confidential. Page 1 of 29

 


 

                                   
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   95000 YAU9 2.110000 % 23,786,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % 30.00 %
A-2   95000 YAV7 2.495000 % 23,626,000.00 3,779,969.30 155,564.63 7,859.19 0.00 0.00 163,423.82 3,624,404.67 33.37 % 30.00 %
A-SB   95000 YAW5 3.395000 % 32,869,000.00 9,579,271.10 638,164.64 27,101.35 0.00 0.00 665,265.99 8,941,106.46 33.37 % 30.00 %
A-3   95000 YAX3 3.317000 % 185,000,000.00 185,000,000.00 0.00 511,370.83 0.00 0.00 511,370.83 185,000,000.00 33.37 % 30.00 %
A-4   95000 YAY1 3.581000 % 203,796,000.00 203,796,000.00 0.00 608,161.23 0.00 0.00 608,161.23 203,796,000.00 33.37 % 30.00 %
A-S   95000 YBB0 3.854000 % 56,122,000.00 56,122,000.00 0.00 180,245.16 0.00 0.00 180,245.16 56,122,000.00 24.06 % 21.63 %
B   95000 YBC8 4.227340 % 32,668,000.00 32,668,000.00 0.00 115,082.28 0.00 0.00 115,082.28 32,668,000.00 18.63 % 16.75 %
C   95000 YBD6 4.293340 % 30,154,000.00 30,154,000.00 0.00 107,884.47 0.00 0.00 107,884.47 30,154,000.00 13.63 % 12.25 %
D   95000 YAC9 2.700000 % 34,344,000.00 34,344,000.00 0.00 77,274.00 0.00 0.00 77,274.00 34,344,000.00 7.93 % 7.13 %
E   95000 YAE5 4.293340 % 6,701,000.00 6,701,000.00 0.00 23,974.72 0.00 0.00 23,974.72 6,701,000.00 6.81 % 6.13 %
F   95000 YAG0 4.293340 % 9,214,000.00 9,214,000.00 0.00 32,965.69 0.00 0.00 32,965.69 9,214,000.00 5.28 % 4.75 %
G   95000 YAJ4 4.293340 % 6,701,000.00 6,701,000.00 0.00 23,974.72 0.00 0.00 23,974.72 6,701,000.00 4.17 % 3.75 %
H   95000 YAL9 4.293340 % 3,350,000.00 3,350,000.00 0.00 11,985.57 0.00 0.00 11,985.57 3,350,000.00 3.62 % 3.25 %
J*   95000 YAN5 4.293340 % 21,779,541.00 21,779,541.00 0.00 92,101.18 0.00 0.00 92,101.18 21,779,541.00 0.00 % 0.00 %
R   95000 YAS4 0.000000 % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % 0.00 %
V   95000 YAQ8 0.000000 % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % 0.00 %
RR Interest   NA   4.293340 % 35,268,975.86 31,746,777.98 41,775.22 114,329.33 0.00 0.00 156,104.55 31,705,002.76 0.00 % 0.00 %
Regular SubTotal       705,379,516.86 634,935,559.38 835,504.49 1,934,309.72 0.00 0.00 2,769,814.21 634,100,054.89        
 
 
X-A   95000 YAZ8 0.848423 % 469,077,000.00 402,155,240.40 0.00 284,331.59 0.00 0.00 284,331.59 401,361,511.13        
X-B   95000 YBA2 0.301979 % 88,790,000.00 88,790,000.00 0.00 22,343.92 0.00 0.00 22,343.92 88,790,000.00        
X-D   95000 YAA3 1.593340 % 34,344,000.00 34,344,000.00 0.00 45,601.38 0.00 0.00 45,601.38 34,344,000.00        
Notional SubTotal       592,211,000.00 525,289,240.40 0.00 352,276.89 0.00 0.00 352,276.89 524,495,511.13        
 
Deal Distribution Total           835,504.49 2,286,586.61 0.00 0.00 3,122,091.10          
 
*   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 months 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 29  

 


 

                         
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 95000 YAU9 0.00000000 0.00000000 0.00000000 0.00000000   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2 95000 YAV7 159.99192838 6.58446754 0.33265005 0.00000000   0.00000000 0.00000000 0.00000000 6.91711758 153.40746085
A-SB 95000 YAW5 291.43786242 19.41539566 0.82452615 0.00000000   0.00000000 0.00000000 0.00000000 20.23992181 272.02246676
A-3 95000 YAX3 1,000.00000000 0.00000000 2.76416665 0.00000000   0.00000000 0.00000000 0.00000000 2.76416665 1,000.00000000
A-4 95000 YAY1 1,000.00000000 0.00000000 2.98416667 0.00000000   0.00000000 0.00000000 0.00000000 2.98416667 1,000.00000000
A-S 95000 YBB0 1,000.00000000 0.00000000 3.21166673 0.00000000   0.00000000 0.00000000 0.00000000 3.21166673 1,000.00000000
B 95000 YBC8 1,000.00000000 0.00000000 3.52278315 0.00000000   0.00000000 0.00000000 0.00000000 3.52278315 1,000.00000000
C 95000 YBD6 1,000.00000000 0.00000000 3.57778305 0.00000000   0.00000000 0.00000000 0.00000000 3.57778305 1,000.00000000
D 95000 YAC9 1,000.00000000 0.00000000 2.25000000 0.00000000   0.00000000 0.00000000 0.00000000 2.25000000 1,000.00000000
E 95000 YAE5 1,000.00000000 0.00000000 3.57778242 0.00000000   0.00000000 0.00000000 0.00000000 3.57778242 1,000.00000000
F 95000 YAG0 1,000.00000000 0.00000000 3.57778272 0.00000000   0.00000000 0.00000000 0.00000000 3.57778272 1,000.00000000
G 95000 YAJ4 1,000.00000000 0.00000000 3.57778242 0.00000000   0.00000000 0.00000000 0.00000000 3.57778242 1,000.00000000
H 95000 YAL9 1,000.00000000 0.00000000 3.57778209 0.00000000   0.00000000 0.00000000 0.00000000 3.57778209 1,000.00000000
J 95000 YAN5 1,000.00000000 0.00000000 4.22879344 (0.65101051 ) 7.52525134 0.00000000 0.00000000 4.22879344 1,000.00000000
R 95000 YAS4 0.00000000 0.00000000 0.00000000 0.00000000   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V 95000 YAQ8 0.00000000 0.00000000 0.00000000 0.00000000   0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RR Interest NA   900.13325326 1.18447499 3.24164020 (0.02115882 ) 0.24458124 0.00000000 0.00000000 4.42611520 898.94877826
 
Notional Certificates                      
X-A 95000 YAZ8 857.33310395 0.00000000 0.60615121 0.00000000   0.00000000 0.00000000 0.00000000 0.60615121 855.64099525
X-B 95000 YBA2 1,000.00000000 0.00000000 0.25164906 0.00000000   0.00000000 0.00000000 0.00000000 0.25164906 1,000.00000000
X-D 95000 YAA3 1,000.00000000 0.00000000 1.32778302 0.00000000   0.00000000 0.00000000 0.00000000 1.32778302 1,000.00000000
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 3 of 29

 


 

                           
        Certificate Interest Reconciliation Detail        
 
                    Additional      
        Accrued Net Aggregate Distributable Interest     Interest      
    Accrual Prior Interest Certificate Prepayment Certificate Shortfalls /   Payback of Prior Distribution Interest Cumulative  
Class Accrual Period Days Shortfalls Interest Interest Shortfall Interest (Paybacks)   Realized Losses Amount Distribution Interest Shortfalls  
A-1 N/A N/A 0.00 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00  
A-2 01/01/26 - 01/30/26 30 0.00 7,859.19 0.00 7,859.19 0.00   0.00 0.00 7,859.19 0.00  
A-SB 01/01/26 - 01/30/26 30 0.00 27,101.35 0.00 27,101.35 0.00   0.00 0.00 27,101.35 0.00  
A-3 01/01/26 - 01/30/26 30 0.00 511,370.83 0.00 511,370.83 0.00   0.00 0.00 511,370.83 0.00  
A-4 01/01/26 - 01/30/26 30 0.00 608,161.23 0.00 608,161.23 0.00   0.00 0.00 608,161.23 0.00  
X-A 01/01/26 - 01/30/26 30 0.00 284,331.59 0.00 284,331.59 0.00   0.00 0.00 284,331.59 0.00  
X-B 01/01/26 - 01/30/26 30 0.00 22,343.92 0.00 22,343.92 0.00   0.00 0.00 22,343.92 0.00  
A-S 01/01/26 - 01/30/26 30 0.00 180,245.16 0.00 180,245.16 0.00   0.00 0.00 180,245.16 0.00  
B 01/01/26 - 01/30/26 30 0.00 115,082.28 0.00 115,082.28 0.00   0.00 0.00 115,082.28 0.00  
C 01/01/26 - 01/30/26 30 0.00 107,884.47 0.00 107,884.47 0.00   0.00 0.00 107,884.47 0.00  
X-D 01/01/26 - 01/30/26 30 0.00 45,601.38 0.00 45,601.38 0.00   0.00 0.00 45,601.38 0.00  
D 01/01/26 - 01/30/26 30 0.00 77,274.00 0.00 77,274.00 0.00   0.00 0.00 77,274.00 0.00  
E 01/01/26 - 01/30/26 30 0.00 23,974.72 0.00 23,974.72 0.00   0.00 0.00 23,974.72 0.00  
F 01/01/26 - 01/30/26 30 0.00 32,965.69 0.00 32,965.69 0.00   0.00 0.00 32,965.69 0.00  
G 01/01/26 - 01/30/26 30 0.00 23,974.72 0.00 23,974.72 0.00   0.00 0.00 23,974.72 0.00  
H 01/01/26 - 01/30/26 30 0.00 11,985.57 0.00 11,985.57 0.00   0.00 0.00 11,985.57 0.00  
J 01/01/26 - 01/30/26 30 177,440.38 77,922.47 0.00 77,922.47 (14,178.71 ) 0.00 0.00 92,101.18 163,896.52  
RR Interest 01/01/26 - 01/30/26 30 9,338.96 113,583.08 0.00 113,583.08 (746.25 ) 0.00 0.00 114,329.33 8,626.13  
Totals     186,779.34 2,271,661.65 0.00 2,271,661.65 (14,924.96 ) 0.00 0.00 2,286,586.61 172,522.65  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 4 of 29

 


 

     
  Additional Information  
Total Available Distribution Amount (1) 3,122,091.10  
(1) The Available Distribution Amount includes any Prepayment Premiums.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 5 of 29

 


 

           
Bond / Collateral Reconciliation - Cash Flows
 
Total Funds Collected     Total Funds Distributed    
Interest     Fees    
Interest Paid or Advanced 2,373,309.98   Master Servicing Fee 4,082.66  
Interest Reductions due to Nonrecoverability Determination 0.00   Certificate Administrator Fee 4,958.80  
Interest Adjustments (647.35 ) Trustee Fee 290.00  
Deferred Interest 0.00   CREFC® Intellectual Property Royalty License Fee 273.37  
ARD Interest 0.00   Operating Advisor Fee 1,104.41  
Net Prepayment Interest Excess / (Shortfall) 0.00   Asset Representations Reviewer Fee 164.03  
Extension Interest 0.00        
Interest Reserve Withdrawal 0.00        
Total Interest Collected 2,372,662.63   Total Fees 10,873.27  
 
Principal     Expenses/Reimbursements    
Scheduled Principal 667,927.01   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) (684.78 )
Excess of Prior Principal Amounts Paid 0.00   Legal Fees 0.00  
Curtailments 167,577.48   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 835,504.49   Total Expenses/Reimbursements (684.78 )
 
      Interest Reserve Deposit 75,887.47  
 
Other     Payments to Certificateholders and Others    
Prepayment Penalties / Yield Maintenance 0.00   Interest Distribution 2,286,586.61  
Gain on Sale / Excess Liquidation Proceeds 0.00   Principal Distribution 835,504.49  
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 3,122,091.10  
Total Funds Collected 3,208,167.12   Total Funds Distributed 3,208,167.06  
 
© 2021 Computershare. All rights reserved. Confidential.       Page 6 of 29  

 


 

               
Bond / Collateral Reconciliation - Balances
 
      Collateral Reconciliation   Certificate Reconciliation    
        Total   Total  
Beginning Scheduled Collateral Balance 634,935,559.63 634,935,559.63 Beginning Certificate Balance 634,935,559.38  
(-) Scheduled Principal Collections 667,927.01 667,927.01 (-) Principal Distributions 835,504.49  
(-) Unscheduled Principal Collections 167,577.48 167,577.48 (-) 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 634,100,055.14 634,100,055.14 Certificate Other Adjustments** 0.00  
Beginning Actual Collateral Balance 635,004,879.06 635,004,879.06 Ending Certificate Balance 634,100,054.89  
Ending Actual Collateral Balance 634,165,002.22 634,165,002.22      
 
 
 
      NRA/WODRA Reconciliation   Under / Over Collateralization Reconciliation    
      Non-Recoverable Advances (NRA) from Workout Delayed Reimbursement of Advances      
      Principal (WODRA) from Principal Beginning UC / (OC) (0.25 )
Beginning Cumulative Advances 0.00 0.00 UC / (OC) Change 0.00  
Current Period Advances 0.00 0.00 Ending UC / (OC) (0.25 )
Ending Cumulative Advances 0.00 0.00 Net WAC Rate 4.29 %
          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 7 of 29  

 


 

                                   
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 19 105,467,879.63 16.63 % 18 4.6993 NAP Defeased 19 105,467,879.63 16.63 % 18 4.6993 NAP
    2,000,000 or less 3 5,157,052.47 0.81 % 18 4.5930 1.059128 1.20 or less 9 99,900,342.24 15.75 % 12 4.2953 0.538101
2,000,001 to 3,000,000 4 9,929,367.31 1.57 % 18 4.7464 1.546090 1.21 to 1.30 1 5,190,599.59 0.82 % 18 5.4400 1.277300
3,000,001 to 4,000,000 5 17,205,829.58 2.71 % 18 4.9417 1.508311 1.31 to 1.40 1 22,426,985.84 3.54 % 18 3.9840 1.366400
4,000,001 to 5,000,000 7 30,341,754.20 4.79 % 18 4.5998 1.894063 1.41 to 1.50 7 56,884,549.92 8.97 % 19 4.9055 1.428541
5,000,001 to 6,000,000 3 15,656,596.39 2.47 % 19 4.6000 1.937561 1.51 to 1.75 7 76,926,455.36 12.13 % 17 4.4508 1.627812
6,000,001 to 7,000,000 1 6,514,825.13 1.03 % 17 4.3200 1.613200 1.76 to 2.00 4 36,336,188.02 5.73 % 18 4.2912 1.866666
7,000,001 to 8,000,000 1 7,050,000.00 1.11 % 19 4.6700 1.657000 2.01 to 2.25 3 38,691,833.81 6.10 % 19 4.1951 2.237905
8,000,001 to 9,000,000 2 16,401,985.93 2.59 % 18 4.6281 1.662005 2.26 to 2.50 2 32,322,906.82 5.10 % 19 4.3586 2.340687
9,000,001 to 10,000,000 1 9,110,026.30 1.44 % 16 4.4860 1.077700 2.51 to 2.75 1 25,000,000.00 3.94 % 19 3.9950 2.732800
10,000,001 to 15,000,000 2 25,715,534.90 4.06 % 1 5.3509 2.371498 2.76 to 3.00 2 26,227,313.91 4.14 % 20 4.1971 2.947112
15,000,001 to 20,000,000 3 53,591,705.15 8.45 % 16 4.4091 1.620907 3.01 or greater 6 108,725,000.00 17.15 % 18 3.8577 3.529055
20,000,001 to 30,000,000 7 166,326,854.55 26.23 % 18 4.0053 2.722188 Totals 62 634,100,055.14 100.00 % 17 4.3404 1.942957
30,000,001 to 50,000,000 3 105,630,643.60 16.66 % 19 4.2809 2.308945                
    50,000,001 or greater 1 60,000,000.00 9.46 % 16 3.6514 0.309000                
    Totals 62 634,100,055.14 100.00 % 17 4.3404 1.942957                
(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 8 of 29

 


 

                                 
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 22 105,467,879.63 16.63 % 18   4.6993 NAP Pennsylvania 5 8,778,270.58 1.38 % 18 5.4074 1.334248
Arizona 1 162,013.06 0.03 % 16   4.4860 1.077700 Texas 30 60,389,999.36 9.52 % 19 4.7624 1.929581
Arkansas 1 32,920.20 0.01 % 16   4.4860 1.077700 Utah 1 4,873,303.96 0.77 % 14 3.7950 1.583300
California 21 122,573,346.74 19.33 % 18   4.1320 2.549293 Virginia 3 4,526,404.44 0.71 % 19 4.3735 0.758971
Colorado 2 12,978,442.39 2.05 % (17 ) 6.4347 0.944102 Washington 3 4,016,459.83 0.63 % 14 3.8797 1.521337
Connecticut 1 87,714.07 0.01 % 16   4.4860 1.077700 Wisconsin 6 46,619,557.33 7.35 % 19 4.0969 2.826018
Florida 7 14,619,306.39 2.31 % 18   4.5865 2.026229 Wyoming 1 97,001.45 0.02 % 16 4.4860 1.077700
Georgia 3 43,836,983.16 6.91 % 19   3.8823 2.976767 Totals 145 634,100,055.14 100.00 % 17 4.3404 1.942957
Illinois 4 16,951,286.03 2.67 % 16   4.7934 1.606750                
                      Property Type³        
Indiana 6 3,468,711.92 0.55 % 18   4.6767 1.364646                
Kansas 1 4,583,273.27 0.72 % 17   4.9300 0.768700   # Of Scheduled % Of       Weighted Avg
                  Property Type         WAM² WAC  
Kentucky 1 170,268.51 0.03 % 16   4.4860 1.077700   Properties Balance Agg. Bal.       DSCR¹
Louisiana 1 44,853,971.68 7.07 % 18   3.9840 1.366400 Defeased 22 105,467,879.63 16.63 % 18 4.6993 NAP
Maryland 3 8,683,126.05 1.37 % 19   4.7904 1.886961 Industrial 7 26,670,448.63 4.21 % 20 4.2282 2.702336
Michigan 4 3,291,667.00 0.52 % 14   3.8949 1.510229 Lodging 73 87,008,309.62 13.72 % 13 5.1750 1.387057
Minnesota 3 322,539.06 0.05 % 15   4.2119 1.278237 Mixed Use 1 3,621,237.18 0.57 % 19 4.8000 0.801000
Missouri 2 10,830,184.45 1.71 % 17   4.6109 1.609494 Mobile Home Park 1 3,322,906.82 0.52 % 18 4.8700 2.320500
New Jersey 2 17,163,607.80 2.71 % 19   4.7474 1.662151 Multi-Family 3 7,665,370.35 1.21 % 19 4.4374 0.658669
New Mexico 1 4,424,969.92 0.70 % 18   4.9900 1.469700 Office 5 143,857,866.12 22.69 % 18 4.0300 1.412633
New York 1 60,000,000.00 9.46 % 16   3.6514 0.309000 Other 13 26,514,825.13 4.18 % 15 3.9240 1.590647
North Carolina 2 25,941,374.45 4.09 % 19   3.8236 3.636976 Retail 18 223,635,271.44 35.27 % 18 4.0822 2.589864
North Dakota 1 3,621,237.18 0.57 % 19   4.8000 0.801000 Self Storage 2 6,335,940.24 1.00 % 18 4.6226 2.727325
Ohio 3 398,325.11 0.06 % 16   4.4860 1.077700 Totals 145 634,100,055.14 100.00 % 17 4.3404 1.942957
Oklahoma 2 127,460.23 0.02 % 16   4.4860 1.077700                
Oregon 1 208,449.92 0.03 % 16   4.4860 1.077700                
 
Note: Please refer to footnotes on the next page of the report.                            
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                         Page 9 of 29

 


 

                                     
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 19 105,467,879.63 16.63 % 18   4.6993 NAP Defeased 19 105,467,879.63 16.63 % 18 4.6993 NAP
    3.750% or less 3 85,000,000.00 13.40 % 16   3.6532 1.424222 12 months or less 0 0.00 0.00 % 0 0.0000 0.000000
    3.751% to 4.000% 6 155,253,971.68 24.48 % 18   3.8923 2.506597 13 months to 24 months 0 0.00 0.00 % 0 0.0000 0.000000
    4.001% to 4.250% 4 73,277,313.91 11.56 % 19   4.1541 2.760220 25 months to 36 months 0 0.00 0.00 % 0 0.0000 0.000000
    4.251% to 4.500% 8 68,369,278.89 10.78 % 18   4.3572 1.851568 37 months to 48 months 0 0.00 0.00 % 0 0.0000 0.000000
    4.501% to 4.750% 8 40,650,452.16 6.41 % 19   4.7014 1.667010 49 months or greater 43 528,632,175.51 83.37 % 17 4.2688 1.999310
    4.751% to 5.000% 8 45,186,741.95 7.13 % 17   4.8483 1.564530 Totals 62 634,100,055.14 100.00 % 17 4.3404 1.942957
    5.001% to 5.250% 3 40,900,903.16 6.45 % 19   5.0176 1.419130                
    5.251% to 5.750% 2 8,477,978.86 1.34 % 18   5.4400 1.343335                
    5.751% or greater 1 11,515,534.90 1.82 % (21 ) 6.7700 0.862900                
    Totals 62 634,100,055.14 100.00 % 17   4.3404 1.942957                
(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 10 of 29

 


 

                                   
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 19 105,467,879.63 16.63 % 18 4.6993 NAP Defeased 19 105,467,879.63 16.63 % 18 4.6993 NAP
    60 months or less 43 528,632,175.51 83.37 % 17 4.2688 1.999310 Interest Only 13 291,735,026.30 46.01 % 18 3.9332 2.281482
61 months to 84 months 0 0.00 0.00 % 0 0.0000 0.000000 180 months or less 1 6,514,825.13 1.03 % 17 4.3200 1.613200
    85 months or greater 0 0.00 0.00 % 0 0.0000 0.000000 181 months to 240 months 3 15,304,416.36 2.41 % 18 4.8384 1.485857
    Totals 62 634,100,055.14 100.00 % 17 4.3404 1.942957 241 months to 300 months 26 215,077,907.72 33.92 % 16 4.6819 1.664799
                    301 months or greater 0 0.00 0.00 % 0 0.0000 0.000000
                    Totals 62 634,100,055.14 100.00 % 17 4.3404 1.942957
(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 29

 


 

                                   
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 19 105,467,879.63 16.63 % 18 4.6993 NAP 60 months or less 0 0.00 0.00 % 0 0.0000 0.000000
Underwriter's Information 2 26,969,985.84 4.25 % 18 3.9290 2.100985 61 months to 84 months 0 0.00 0.00 % 0 0.0000 0.000000
    12 months or less 38 469,229,256.55 74.00 % 17 4.3000 2.026816 85 months or greater 0 0.00 0.00 % 0 0.0000 0.000000
    13 months to 24 months 3 32,432,933.12 5.11 % 15 4.0992 1.516813 Totals 0 0.00 0.00 % 0 0.0000 0.000000
    25 months or greater 0 0.00 0.00 % 0 0.0000 0.000000                
    Totals 62 634,100,055.14 100.00 % 17 4.3404 1.942957                
(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 12 of 29

 


 

                                     
              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   883100735 OF New York NY Actual/360 3.651 % 188,655.67 0.00 0.00 N/A 06/06/27 - - 60,000,000.00 60,000,000.00 02/06/26
2   883100752 RT Baton Rouge LA Actual/360 3.984 % 77,083.74 42,039.59 0.00 N/A 08/01/27 - - 22,469,025.43 22,426,985.84 02/01/26
2 A 883100753       Actual/360 3.984 % 77,083.74 42,039.59 0.00 N/A 08/01/27 - - 22,469,025.43 22,426,985.84 02/01/26
3   310937398 RT Buford GA Actual/360 3.820 % 130,262.00 0.00 0.00 N/A 09/11/27 - - 39,600,000.00 39,600,000.00 02/11/26
4   300571751 LO Various TX Actual/360 5.010 % 143,386.11 55,464.08 0.00 N/A 09/06/27 - - 33,236,107.68 33,180,643.60 01/06/26
5   310941458 OF Los Angeles CA Actual/360 4.100 % 115,978.75 0.00 0.00 N/A 09/11/27 - - 32,850,000.00 32,850,000.00 02/11/26
6   600939281 OF San Diego CA Actual/360 4.300 % 107,380.56 0.00 0.00 N/A 09/11/27 - - 29,000,000.00 29,000,000.00 02/11/26
7   310937394 RT Mooresville NC Actual/360 3.820 % 84,867.67 0.00 0.00 N/A 09/11/27 - - 25,800,000.00 25,800,000.00 02/11/26
8   308870008 RT Torrance CA Actual/360 3.658 % 64,429.61 0.00 0.00 N/A 06/01/27 - - 20,457,000.00 20,457,000.00 02/01/26
8 A 308870108       Actual/360 3.658 % 14,308.24 0.00 0.00 N/A 06/01/27 - - 4,543,000.00 4,543,000.00 02/01/26
9   310941478 RT Pleasant Prairie WI Actual/360 3.995 % 86,003.47 0.00 0.00 N/A 09/01/27 - - 25,000,000.00 25,000,000.00 02/01/26
10   310939969 IN Germantown WI Actual/360 4.220 % 77,216.35 33,075.32 0.00 N/A 10/11/27 - - 21,248,958.19 21,215,882.87 02/11/26
11   308870011 98 Various Various Actual/360 3.795 % 65,358.33 0.00 0.00 04/06/27 04/06/28 - - 20,000,000.00 20,000,000.00 02/05/26
12   883100780 OF Paramus NJ Actual/360 4.750 % 69,661.41 34,537.65 0.00 N/A 09/06/27 - - 17,030,972.73 16,996,435.08 02/06/26
13   310939500 LO Chicago IL Actual/360 4.800 % 68,743.37 36,189.70 0.00 N/A 06/11/27 - - 16,631,459.77 16,595,270.07 02/11/26
14   883100756 IN San Antonio TX Actual/360 4.495 % 57,230.13 31,387.82 0.00 N/A 08/06/27   05/06/27 14,785,493.37 14,754,105.55 02/06/26
15   883100766 RT Austin TX Actual/360 4.200 % 51,356.67 0.00 0.00 N/A 09/06/27 - - 14,200,000.00 14,200,000.00 02/06/26
16   308870016 LO Denver CO Actual/360 6.770 % 67,192.36 10,289.68 0.00 N/A 05/06/24   05/06/26 11,525,824.58 11,515,534.90 02/06/26
17   610940337 RT Alpharetta GA Actual/360 4.590 % 45,435.73 21,130.37 0.00 N/A 05/11/27 - - 11,495,441.00 11,474,310.63 02/11/26
18   300571736 LO League City TX Actual/360 5.320 % 43,539.20 17,681.00 0.00 N/A 08/06/27   05/06/27 9,504,068.78 9,486,387.78 02/06/26
19   883100755 IN San Antonio TX Actual/360 4.495 % 35,973.22 19,729.49 0.00 N/A 08/06/27   05/06/27 9,293,738.90 9,274,009.41 02/06/26
20   310940493 LO Frederick MD Actual/360 4.850 % 34,053.57 24,974.55 0.00 N/A 09/11/27 - - 8,153,830.42 8,128,855.87 02/11/26
21   308870021 LO Various Various Actual/360 4.486 % 35,191.52 167,577.48 0.00 N/A 06/01/27 - - 9,277,603.78 9,110,026.30 02/01/26
22   308870022 IN Romulus MI Actual/360 4.700 % 34,536.20 17,327.58 0.00 N/A 10/11/27 - - 8,533,309.83 8,515,982.25 02/11/26
23   310940883 98 St. Louis MO Actual/360 4.320 % 24,366.98 35,438.57 0.00 N/A 07/11/27 - - 6,550,263.70 6,514,825.13 02/11/26
24   410941016 RT Brentwood CA Actual/360 4.410 % 31,471.90 14,401.79 0.00 N/A 08/11/27 - - 8,287,531.85 8,273,130.06 02/11/26
25   883100757 OF Scottsdale AZ Actual/360 4.540 % 30,211.26 14,077.38 0.00 N/A 08/06/27   05/06/27 7,727,764.13 7,713,686.75 02/06/26
27   300571745 RT Whittier CA Actual/360 4.670 % 28,350.79 0.00 0.00 N/A 09/06/27 - - 7,050,000.00 7,050,000.00 02/06/26
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                       Page 13 of 29

 


 

                                   
            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
28 308870028 RT Destin FL Actual/360 4.730 % 16,898.69 7,314.90 0.00 N/A 08/11/27 - - 4,148,896.68 4,141,581.78 02/11/26
29 308870029 RT Destin FL Actual/360 4.730 % 6,937.45 3,003.00 0.00 N/A 08/11/27 - - 1,703,255.03 1,700,252.03 02/11/26
30 410941185 IN Melbourne FL Actual/360 4.260 % 20,053.04 11,961.12 0.00 N/A 09/11/27 - - 5,466,526.88 5,454,565.76 02/11/26
31 300571740 SS Various CA Actual/360 4.340 % 23,544.50 0.00 0.00 N/A 08/06/27   05/06/27 6,300,000.00 6,300,000.00 02/06/26
32 300571726 LO Farmville VA Actual/360 4.830 % 21,859.60 10,650.55 0.00 N/A 07/06/27   04/06/27 5,255,765.41 5,245,114.86 02/06/26
33 883100779 OF Moreno Valley CA Actual/360 4.100 % 17,732.89 11,259.01 0.00 N/A 09/06/27 - - 5,022,690.05 5,011,431.04 02/06/26
34 300571733 LO Harrisburg PA Actual/360 5.440 % 24,359.49 9,482.32 0.00 N/A 08/06/27 - - 5,200,081.91 5,190,599.59 01/06/26
35 308870035 RT Douglasville GA Actual/360 4.750 % 20,795.74 10,242.28 0.00 N/A 10/11/27 - - 5,084,188.43 5,073,946.15 02/11/26
36 308870036 RT Topeka KS Actual/360 4.930 % 19,517.35 14,152.75 0.00 N/A 07/11/27 - - 4,597,426.02 4,583,273.27 02/11/26
37 308870037 SS Stockton CA Actual/360 4.580 % 18,044.35 8,231.38 0.00 N/A 09/11/27 - - 4,575,267.14 4,567,035.76 02/11/26
38 300571741 RT Springfield MO Actual/360 5.050 % 18,802.38 8,407.65 0.00 N/A 08/06/27 - - 4,323,766.97 4,315,359.32 02/06/26
39 300571768 RT Albuquerque NM Actual/360 4.990 % 19,047.21 7,763.32 0.00 N/A 08/06/27 - - 4,432,733.24 4,424,969.92 02/06/26
40 883100760 MF Norfolk VA Actual/360 4.365 % 15,853.10 9,081.68 0.00 N/A 09/06/27 - - 4,217,651.59 4,208,569.91 02/06/26
41 883100761 RT Lexington KY Actual/360 4.750 % 16,042.18 7,953.60 0.00 N/A 09/06/27   05/06/27 3,922,026.11 3,914,072.51 02/06/26
42 883100759 MU West Fargo ND Actual/360 4.800 % 14,997.96 7,300.32 0.00 N/A 09/06/27 - - 3,628,537.50 3,621,237.18 02/06/26
43 300571744 SS Woodland CA Actual/360 4.490 % 15,948.85 0.00 0.00 N/A 09/06/27 - - 4,125,000.00 4,125,000.00 02/06/26
44 308870044 RT Ellenwood GA Actual/360 4.590 % 14,135.69 6,986.25 0.00 N/A 07/11/27 - - 3,576,392.32 3,569,406.07 02/11/26
45 308870045 MH Fort Pierce FL Actual/360 4.870 % 13,962.93 6,664.36 0.00 N/A 08/11/27 - - 3,329,571.18 3,322,906.82 02/11/26
46 300571737 RT Frisco TX Actual/360 5.050 % 14,831.31 5,684.19 0.00 N/A 08/06/27 - - 3,410,584.43 3,404,900.24 02/06/26
47 300571735 LO New Cumberland PA Actual/360 5.440 % 15,427.68 6,005.47 0.00 N/A 08/06/27 - - 3,293,384.74 3,287,379.27 02/06/26
48 308870048 MH Bradenton FL Actual/360 4.900 % 12,953.75 6,152.41 0.00 N/A 07/11/27 - - 3,070,012.26 3,063,859.85 02/11/26
49 308870049 SS Clute TX Actual/360 5.250 % 13,280.29 5,494.64 0.00 N/A 09/11/27   07/11/27 2,937,575.61 2,932,080.97 02/11/26
50 308870050 RT Indianapolis IN Actual/360 4.720 % 11,513.04 5,771.66 0.00 N/A 09/11/27 - - 2,832,622.93 2,826,851.27 02/11/26
51 410941448 RT Mansfield TX Actual/360 4.640 % 10,390.45 8,215.24 0.00 N/A 08/11/27 - - 2,600,502.46 2,592,287.22 02/11/26
54 308870054 RT Highland IN Actual/360 4.080 % 9,405.90 6,019.34 0.00 N/A 09/11/27 - - 2,677,201.94 2,671,182.60 02/11/26
55 308870055 RT Montgomery TX Actual/360 4.780 % 9,483.27 4,650.07 0.00 N/A 09/11/27 - - 2,303,938.65 2,299,288.58 02/11/26
56 883100740 SS Fenton MI Actual/360 4.975 % 10,061.52 3,989.97 0.00 N/A 07/06/27   03/06/27 2,348,612.98 2,344,623.01 02/06/26
57 410938908 RT North Hills CA Actual/360 5.100 % 9,790.43 4,326.26 0.00 N/A 07/11/27 - - 2,229,319.39 2,224,993.13 02/11/26
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                       Page 14 of 29

 


 

                                   
            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
58 308870058 SS Cypress TX Actual/360 4.870 % 9,290.53 4,460.99 0.00 N/A 07/11/27 - - 2,215,401.23 2,210,940.24 02/11/26
59 883100743 RT Chattanooga TN Actual/360 4.923 % 9,488.03 3,815.11 0.00 N/A 08/06/27   05/06/27 2,238,137.97 2,234,322.86 02/06/26
60 883100775 SS Coeur dAlene ID Actual/360 4.770 % 8,445.93 3,579.70 0.00 N/A 09/06/27   06/06/27 2,056,221.35 2,052,641.65 02/06/26
61 410941039 MF Chico CA Actual/360 4.550 % 6,961.88 3,231.33 0.00 N/A 08/11/27 - - 1,776,870.04 1,773,638.71 02/11/26
62 410941030 MF Chico CA Actual/360 4.500 % 6,534.24 3,092.78 0.00 N/A 08/11/27 - - 1,686,254.51 1,683,161.73 02/11/26
63 308870063 MH Kissimmee FL Actual/360 4.950 % 6,942.43 3,199.20 0.00 N/A 09/11/27 - - 1,628,723.11 1,625,523.91 02/11/26
Totals               2,372,662.63 835,504.49 0.00         634,935,559.63 634,100,055.14  
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 15 of 29

 


 

                                   
                  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   4,300,373.14 2,818,363.29   01/01/25   09/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
2   28,201,020.00 20,266,368.78   01/01/25   09/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
2 A 0.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00    
3   5,114,720.00 2,609,395.14   01/01/25   06/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
4   3,713,087.00 3,889,652.56   10/01/24   09/30/25 - - 0.00 0.00 196,718.59 196,718.59 0.00 0.00    
5   3,379,890.62 1,598,475.07   01/01/25   06/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
6   3,141,317.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00    
7   3,412,360.51 2,972,892.59   01/01/25   09/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
8   59,746,222.00 44,992,864.00   01/01/25   09/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
8 A 0.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00    
9   16,835,063.77 12,517,602.90   01/01/25   09/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
10   4,063,777.00 1,026,003.00   01/01/25   03/31/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
11   13,829,386.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00    
12   2,380,338.67 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00    
13   4,163,674.04 3,889,256.70   10/01/24   09/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
14   0.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
15   2,301,237.95 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00    
16   0.00 2,902,045.05   01/01/25   09/30/25 - - 0.00 14,080.64 0.00 0.00 0.00 0.00    
17   0.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
18   0.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
19   0.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
20   1,426,214.57 1,526,444.83   10/01/24   09/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
21   35,623,487.66 0.00 - - - -   02/11/26 88,599.23 0.00 0.00 0.00 0.00 0.00    
22   0.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
23   1,157,749.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00    
24   830,038.28 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00    
25   0.00 0.00 - - - - - - 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
27   560,790.80 425,841.74   01/01/25   09/30/25 - - 0.00 0.00 0.00 0.00 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 16 of 29

 


 

                               
              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  
28 669,763.25 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00    
29 258,151.16 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00    
30 1,151,534.24 608,403.09   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
31 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
32 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
33 996,333.67 853,133.17   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
34 363,952.04 584,493.92   07/01/24   06/30/25 -- 0.00 0.00 33,481.01 33,481.01 0.00 0.00    
35 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
36 335,028.00 267,077.79   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
37 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
38 555,016.12 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00    
39 2,066,929.31 1,498,481.06   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
40 356,571.22 200,204.25   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
41 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
42 298,593.73 117,552.52   01/01/25   06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
43 628,423.20 454,370.01   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
44 565,985.30 394,310.38   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
45 581,702.98 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00    
46 410,163.64 228,061.13   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
47 442,558.18 417,262.58   04/01/24   03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
48 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
49 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
50 325,243.29 235,808.18   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
51 316,800.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00    
54 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
55 289,752.39 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00    
56 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
57 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 17 of 29

 


 

                               
              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  
58 317,986.12 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00    
59 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
60 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
61 128,043.20 48,757.90   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
62 203,713.15 68,772.75   01/01/25   09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
63 0.00 0.00 - - - - -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
Totals 205,442,992.20 107,411,894.38           88,599.23 14,080.64 230,199.60 230,199.60 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 18 of 29

 


 

           
Principal Prepayment Detail
      Unscheduled Principal Prepayment Penalties
Pros ID Loan Number Amount Prepayment / Liquidation Code Prepayment Premium Amount Yield Maintenance Amount
21 308870021 167,577.48 Partial Liquidation (Curtailment) 0.00 0.00
Totals   167,577.48   0.00 0.00
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 19 of 29

 


 

                                             
                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                                            
02/18/26 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 167,577.48 0   0.00 4.340398 % 4.316917 % 17
01/16/26 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 57,503.64 0   0.00 4.340758 % 4.317218 % 18
12/17/25 0 0.00 1 21,281,913.75 0 0.00 0 0.00 0 0.00 0 0.00 1 195,375.59 0   0.00 4.341091 % 4.317534 % 19
11/18/25 1 21,317,239.79 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 4.341482 % 4.317855 % 20
10/20/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 9,530,483.01 1 469,516.99 0   0.00 4.341797 % 4.318174 % 21
09/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 4.324029 % 4.300232 % 22
08/15/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 4.324365 % 4.277100 % 23
07/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 60,000,000.00 0 0.00 0   0.00 4.324699 % 4.277463 % 24
06/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 298,267.76 0   0.00 4.325057 % 4.277851 % 25
05/16/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 4.326055 % 4.278893 % 26
04/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 4.326405 % 4.279273 % 27
03/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 4.326726 % 4.279622 % 28
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.                            
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                           Page 20 of 29

 


 

                                 
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
4 300571751 01/06/26 0 B   196,718.59 196,718.59   0.00 33,236,107.68            
34 300571733 01/06/26 0 B   33,481.01 33,481.01   0.00 5,200,081.91            
Totals           230,199.60 230,199.60   0.00 38,436,189.59            
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 21 of 29

 


 

                 
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   11,515,535 11,515,535     0 0  
7 - 12 Months   0 0     0 0  
13 - 24 Months   602,584,520 602,584,520     0 0  
25 - 36 Months   20,000,000 20,000,000     0 0  
37 - 48 Months   0 0     0 0  
49 - 60 Months   0 0     0 0  
> 60 Months   0 0     0 0  
 
 
 
 
Historical Delinquency Information            
 
  Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure  
 
Feb-26 634,100,055 634,100,055 0 0   0 0  
Jan-26 634,935,560 634,935,560 0 0   0 0  
Dec-25 635,658,329 614,376,415 0 21,281,914   0 0  
Nov-25 636,560,220 615,242,980 21,317,240 0   0 0  
Oct-25 637,220,015 637,220,015 0 0   0 0  
Sep-25 638,350,597 638,350,597 0 0   0 0  
Aug-25 639,015,086 639,015,086 0 0   0 0  
Jul-25 639,676,927 639,676,927 0 0   0 0  
Jun-25 640,380,143 640,380,143 0 0   0 0  
May-25 641,333,334 629,424,419 0 0 11,908,915 0  
Apr-25 642,029,883 642,029,883 0 0   0 0  
Mar-25 642,679,421 642,679,421 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 22 of 29

 


 

                     
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
21 308870021 9,110,026.30 9,110,026.30 547,200,000.00 04/01/25 28,297,123.82 1.07770 12/31/24 06/01/27 I/O
Totals   9,110,026.30 9,110,026.30 547,200,000.00   28,297,123.82        
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 23 of 29

 


 

                 
Specially Serviced Loan Detail - Part 2
 
        Servicing        
    Property   Transfer Resolution      
Pros ID Loan ID Type¹ State Date Strategy Code²   Special Servicing Comments  
21 308870021 LO Various 03/06/25 11      
  Loan transferred to Special Servicing effective 2/24/25 due to imminent default. Hello Letter was noticed and PNA has been executed. Collateral consists of a 65 mixed service hotels, totaling 6,366 keys. Loan is paid through 2/1/2026. A
  Modification Agreement was signed on 9/25/2025 which provides for the expedited sale of underperforming assets along with modifications to certain release provisions, cash-management terms and other terms to improve funding towards
  operations at remaining portfol io. As of 1/31/2026, thirteen (13) collateral assets have been released for a cumulative paydown of $70MM.    
 
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 24 of 29

 


 

                       
          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
1 883100735 0.00 3.65140 % 0.00 3.65140 % 9 07/08/25 07/08/25 --
4 300571751 0.00 5.01000 % 0.00 5.01000 % 10 11/09/20 08/06/20 --
13 310939500 0.00 4.80000 % 0.00 4.80000 % 2 02/09/22 12/11/21 --
16 308870016 0.00 5.27000 % 0.00 5.27000 % 10 11/05/20 09/06/20 --
16 308870016 0.00 5.27000 % 0.00 5.27000 % 10 08/26/24 09/06/20 --
18 300571736 18,500,000.00 5.32000 % 18,500,000.00 5.32000 % 10 08/05/20 06/06/20 --
21 308870021 0.00 4.48600 % 0.00 4.48600 % 8 09/25/25 09/25/25 --
Totals   18,500,000.00     18,500,000.00            
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 25 of 29

 


 

                             
        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  
53 308870053 02/17/23 2,948,578.89 6,260,000.00 4,271,608.90 769,225.01 4,271,608.90 3,502,383.89 0.00 0.00 308,876.77 (308,876.77 ) 9.65 %
Current Period Totals 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00      
Cumulative Totals 2,948,578.89 6,260,000.00 4,271,608.90 769,225.01 4,271,608.90 3,502,383.89 0.00 0.00 308,876.77 (308,876.77 )    
 
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).              
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 26 of 29  

 


 

                           
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
53 308870053 11/18/24 0.00 0.00 (308,876.77 ) 0.00 (1,121.50 ) 0.00 0.00 0.00 0.00
    05/17/23 0.00 0.00 (307,755.27 ) 0.00 (307,755.27 ) 0.00 0.00 0.00  
    02/17/23 0.00 0.00 0.00   0.00 0.00   0.00 0.00 0.00  
Current Period Totals   0.00 0.00 0.00   0.00 0.00   0.00 0.00 0.00 0.00
Cumulative Totals   0.00 0.00 (308,876.77 ) 0.00 (308,876.77 ) 0.00 0.00 0.00 0.00
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 27 of 29

 


 

                             
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)  
4 0.00 0.00 0.00 0.00 1,988.50   0.00 0.00 0.00 0.00 0.00 0.00 0.00  
13 0.00 0.00 0.00 0.00 (1,049.33 ) 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
16 0.00 0.00 0.00 0.00 (3,099.28 ) 0.00 0.00 0.00 0.00 0.00 0.00 (14,887.52 )
18 0.00 0.00 0.00 0.00 612.20   0.00 0.00 0.00 0.00 0.00 0.00 0.00  
21 647.35 0.00 0.00 0.00 0.00   0.00 0.00 0.00 0.00 0.00 0.00 0.00  
34 0.00 0.00 0.00 0.00 338.42   0.00 0.00 0.00 0.00 0.00 0.00 0.00  
35 0.00 0.00 0.00 0.00 310.38   0.00 0.00 0.00 0.00 0.00 0.00 0.00  
47 0.00 0.00 0.00 0.00 214.33   0.00 0.00 0.00 0.00 0.00 0.00 0.00  
Total 647.35 0.00 0.00 0.00 (684.78 ) 0.00 0.00 0.00 0.00 0.00 0.00 (14,887.52 )
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 (14,924.95 )
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 28 of 29  

 


 

     
Supplemental Notes
None
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 29 of 29