Benchmark 2022-B34 Mortgage Trust

10/29/2024 | Press release | Distributed by Public on 10/29/2024 11:58

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Benchmark 2022-B34 Mortgage Trust

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2022-B34

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

Certificate Factor Detail

3

Attention: Lainie Kaye

[email protected]

Certificate Interest Reconciliation Detail

4

1 Columbus Circle | New York, NY 10019 | United States

Master Servicer

KeyBank National Association

Additional Information

5

www.key.com/key2cre

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

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

Bond / Collateral Reconciliation - Balances

7

Special Servicer

LNR Partners, LLC

Current Mortgage Loan and Property Stratification

8-12

Attention: Heather Bennett and Arnold Shulkin

[email protected]; [email protected];

Mortgage Loan Detail (Part 1)

13-14

[email protected]

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

Principal Prepayment Detail

17

Representations Reviewer

Historical Detail

18

CMBS Notices

[email protected]

Delinquency Loan Detail

19

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

Certificate Administrator

Computershare Trust Company, N.A.

Collateral Stratification and Historical Detail

20

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

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

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

1100 North Market Street | Wilmington, DE 19890 | United States

Historical Bond / Collateral Loss Reconciliation Detail

25

Directing Holder

Eightfold Real Estate Capital Fund, L.P.

Interest Shortfall Detail - Collateral Level

26

Brian Tageson

[email protected]

Supplemental Notes

27

545 NW 26th Street, Suite 630 | Miami, FL 33127 | United States

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 27

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

08161YBC6

3.051000%

13,310,000.00

7,573,999.08

276,043.71

19,256.89

0.00

0.00

295,300.60

7,297,955.37

30.21%

30.00%

A-2

08161YBD4

3.829904%

114,778,000.00

114,778,000.00

0.00

366,323.91

0.00

0.00

366,323.91

114,778,000.00

30.21%

30.00%

A-3

08161YAA1

3.829904%

110,063,000.00

110,063,000.00

0.00

351,275.58

0.00

0.00

351,275.58

110,063,000.00

30.21%

30.00%

A-SB

08161YBE2

3.829904%

18,021,000.00

18,021,000.00

0.00

57,515.58

0.00

0.00

57,515.58

18,021,000.00

30.21%

30.00%

A-5

08161YBG7

3.786000%

352,191,000.00

352,191,000.00

0.00

1,111,162.61

0.00

0.00

1,111,162.61

352,191,000.00

30.21%

30.00%

A-M

08161YBJ1

3.829904%

67,354,000.00

67,354,000.00

0.00

214,966.11

0.00

0.00

214,966.11

67,354,000.00

22.41%

22.25%

B

08161YBK8

3.829904%

43,455,000.00

43,455,000.00

0.00

138,690.39

0.00

0.00

138,690.39

43,455,000.00

17.37%

17.25%

C

08161YBL6

3.829904%

41,282,000.00

41,282,000.00

0.00

131,755.07

0.00

0.00

131,755.07

41,282,000.00

12.59%

12.50%

D

08161YAN3

2.000000%

27,159,000.00

27,159,000.00

0.00

45,265.00

0.00

0.00

45,265.00

27,159,000.00

9.44%

9.38%

E

08161YAQ6

2.000000%

17,381,000.00

17,381,000.00

0.00

28,968.33

0.00

0.00

28,968.33

17,381,000.00

7.43%

7.38%

F

08161YAS2

2.329904%

26,073,000.00

26,073,000.00

0.00

50,622.98

0.00

0.00

50,622.98

26,073,000.00

4.41%

4.38%

G

08161YAU7

2.329904%

8,691,000.00

8,691,000.00

0.00

16,874.33

0.00

0.00

16,874.33

8,691,000.00

3.40%

3.38%

H*

08161YAW3

2.329904%

29,332,336.00

29,332,336.00

0.00

53,626.27

0.00

0.00

53,626.27

29,332,336.00

0.00%

0.00%

VRR

08161YBM4

3.829904%

45,741,597.00

45,439,702.22

14,528.62

144,849.74

0.00

0.00

159,378.36

45,425,173.60

0.00%

0.00%

S

08161YAY9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

08161YBA0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

914,831,933.00

908,794,037.30

290,572.33

2,731,152.79

0.00

0.00

3,021,725.12

908,503,464.97

X-A

08161YBH5

0.031884%

675,717,000.00

669,980,999.09

0.00

17,801.59

0.00

0.00

17,801.59

669,704,955.37

X-D

08161YAE3

1.829904%

44,540,000.00

44,540,000.00

0.00

67,919.93

0.00

0.00

67,919.93

44,540,000.00

X-F

08161YAG8

1.500000%

26,073,000.00

26,073,000.00

0.00

32,591.25

0.00

0.00

32,591.25

26,073,000.00

X-G

08161YAJ2

1.500000%

8,691,000.00

8,691,000.00

0.00

10,863.75

0.00

0.00

10,863.75

8,691,000.00

X-H

08161YAL7

1.500000%

29,332,336.00

29,332,336.00

0.00

36,665.42

0.00

0.00

36,665.42

29,332,336.00

Notional SubTotal

784,353,336.00

778,617,335.09

0.00

165,841.94

0.00

0.00

165,841.94

778,341,291.37

Deal Distribution Total

290,572.33

2,896,994.73

0.00

0.00

3,187,567.06

*

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 27

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

08161YBC6

569.04576108

20.73957250

1.44679865

0.00000000

0.00000000

0.00000000

0.00000000

22.18637115

548.30618858

A-2

08161YBD4

1,000.00000000

0.00000000

3.19158645

0.00000000

0.00000000

0.00000000

0.00000000

3.19158645

1,000.00000000

A-3

08161YAA1

1,000.00000000

0.00000000

3.19158646

0.00000000

0.00000000

0.00000000

0.00000000

3.19158646

1,000.00000000

A-SB

08161YBE2

1,000.00000000

0.00000000

3.19158648

0.00000000

0.00000000

0.00000000

0.00000000

3.19158648

1,000.00000000

A-5

08161YBG7

1,000.00000000

0.00000000

3.15500001

0.00000000

0.00000000

0.00000000

0.00000000

3.15500001

1,000.00000000

A-M

08161YBJ1

1,000.00000000

0.00000000

3.19158639

0.00000000

0.00000000

0.00000000

0.00000000

3.19158639

1,000.00000000

B

08161YBK8

1,000.00000000

0.00000000

3.19158647

0.00000000

0.00000000

0.00000000

0.00000000

3.19158647

1,000.00000000

C

08161YBL6

1,000.00000000

0.00000000

3.19158641

0.00000000

0.00000000

0.00000000

0.00000000

3.19158641

1,000.00000000

D

08161YAN3

1,000.00000000

0.00000000

1.66666667

0.00000000

0.00000000

0.00000000

0.00000000

1.66666667

1,000.00000000

E

08161YAQ6

1,000.00000000

0.00000000

1.66666647

0.00000000

0.00000000

0.00000000

0.00000000

1.66666647

1,000.00000000

F

08161YAS2

1,000.00000000

0.00000000

1.94158632

0.00000000

0.00000000

0.00000000

0.00000000

1.94158632

1,000.00000000

G

08161YAU7

1,000.00000000

0.00000000

1.94158670

0.00000000

0.00000000

0.00000000

0.00000000

1.94158670

1,000.00000000

H

08161YAW3

1,000.00000000

0.00000000

1.82823046

0.11335613

1.81369803

0.00000000

0.00000000

1.82823046

1,000.00000000

VRR

08161YBM4

993.39999476

0.31762380

3.16669617

0.00382584

0.06121343

0.00000000

0.00000000

3.48431997

993.08237095

S

08161YAY9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

08161YBA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

08161YBH5

991.51123783

0.00000000

0.02634474

0.00000000

0.00000000

0.00000000

0.00000000

0.02634474

991.10271811

X-D

08161YAE3

1,000.00000000

0.00000000

1.52491985

0.00000000

0.00000000

0.00000000

0.00000000

1.52491985

1,000.00000000

X-F

08161YAG8

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-G

08161YAJ2

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

X-H

08161YAL7

1,000.00000000

0.00000000

1.25000000

0.00000000

0.00000000

0.00000000

0.00000000

1.25000000

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

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

19,256.89

0.00

19,256.89

0.00

0.00

0.00

19,256.89

0.00

A-2

09/01/24 - 09/30/24

30

0.00

366,323.91

0.00

366,323.91

0.00

0.00

0.00

366,323.91

0.00

A-3

09/01/24 - 09/30/24

30

0.00

351,275.58

0.00

351,275.58

0.00

0.00

0.00

351,275.58

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

57,515.58

0.00

57,515.58

0.00

0.00

0.00

57,515.58

0.00

A-5

09/01/24 - 09/30/24

30

0.00

1,111,162.61

0.00

1,111,162.61

0.00

0.00

0.00

1,111,162.61

0.00

X-A

09/01/24 - 09/30/24

30

0.00

17,801.59

0.00

17,801.59

0.00

0.00

0.00

17,801.59

0.00

A-M

09/01/24 - 09/30/24

30

0.00

214,966.11

0.00

214,966.11

0.00

0.00

0.00

214,966.11

0.00

B

09/01/24 - 09/30/24

30

0.00

138,690.39

0.00

138,690.39

0.00

0.00

0.00

138,690.39

0.00

C

09/01/24 - 09/30/24

30

0.00

131,755.07

0.00

131,755.07

0.00

0.00

0.00

131,755.07

0.00

X-D

09/01/24 - 09/30/24

30

0.00

67,919.93

0.00

67,919.93

0.00

0.00

0.00

67,919.93

0.00

X-F

09/01/24 - 09/30/24

30

0.00

32,591.25

0.00

32,591.25

0.00

0.00

0.00

32,591.25

0.00

X-G

09/01/24 - 09/30/24

30

0.00

10,863.75

0.00

10,863.75

0.00

0.00

0.00

10,863.75

0.00

X-H

09/01/24 - 09/30/24

30

0.00

36,665.42

0.00

36,665.42

0.00

0.00

0.00

36,665.42

0.00

D

09/01/24 - 09/30/24

30

0.00

45,265.00

0.00

45,265.00

0.00

0.00

0.00

45,265.00

0.00

E

09/01/24 - 09/30/24

30

0.00

28,968.33

0.00

28,968.33

0.00

0.00

0.00

28,968.33

0.00

F

09/01/24 - 09/30/24

30

0.00

50,622.98

0.00

50,622.98

0.00

0.00

0.00

50,622.98

0.00

G

09/01/24 - 09/30/24

30

0.00

16,874.33

0.00

16,874.33

0.00

0.00

0.00

16,874.33

0.00

H

09/01/24 - 09/30/24

30

49,875.00

56,951.27

0.00

56,951.27

3,325.00

0.00

0.00

53,626.27

53,200.00

VRR

09/01/24 - 09/30/24

30

2,625.00

145,024.74

0.00

145,024.74

175.00

0.00

0.00

144,849.74

2,800.00

Totals

52,500.00

2,900,494.73

0.00

2,900,494.73

3,500.00

0.00

0.00

2,896,994.73

56,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount

3,187,567.06

Non-VRR Interest Available Funds (1)

3,028,188.70

VRR Interest Available Funds (1)

159,378.35

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,916,976.91

Master Servicing Fee

8,022.85

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,291.18

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

378.66

ARD Interest

0.00

Operating Advisor Fee

1,499.51

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,916,976.91

Total Fees

16,482.21

Principal

Expenses/Reimbursements

Scheduled Principal

290,572.33

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,500.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

290,572.33

Total Expenses/Reimbursements

3,500.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,896,994.73

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

290,572.33

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

3,187,567.06

Total Funds Collected

3,207,549.24

Total Funds Distributed

3,207,549.27

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

908,794,037.54

908,794,037.54

Beginning Certificate Balance

908,794,037.30

(-) Scheduled Principal Collections

290,572.33

290,572.33

(-) Principal Distributions

290,572.33

(-) 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

908,503,465.21

908,503,465.21

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

909,025,145.79

909,025,145.79

Ending Certificate Balance

908,503,464.97

Ending Actual Collateral Balance

908,748,410.79

908,748,410.79

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.24)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.24)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.83%

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 27

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

9,999,999 or less

12

89,682,120.85

9.87%

81

4.1697

2.185510

1.99 or less

15

304,609,158.65

33.53%

89

4.4051

1.404417

10,000,000 to 19,999,999

9

126,965,219.61

13.98%

74

4.3369

2.135123

2.00 to 2.49

12

219,294,306.56

24.14%

58

3.8797

2.245395

20,000,000 to 29,999,999

7

175,587,916.75

19.33%

73

3.8943

2.960208

2.50 to 2.99

3

58,800,000.00

6.47%

80

3.9276

2.610000

30,000,000 to 39,999,999

5

172,693,208.00

19.01%

81

4.1589

2.091344

3.00 to 3.49

4

211,500,000.00

23.28%

87

2.9130

3.314444

40,000,000 or greater

5

343,575,000.00

37.82%

73

3.4127

2.822951

3.50 or greater

4

114,300,000.00

12.58%

50

4.0196

4.752817

Totals

38

908,503,465.21

100.00%

75

3.8515

2.551361

Totals

38

908,503,465.21

100.00%

75

3.8515

2.551361

(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 27

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Alabama

5

4,528,011.27

0.50%

90

4.1000

1.500000

Industrial

12

49,867,032.90

5.49%

89

4.1463

1.735688

Arizona

1

3,886,861.29

0.43%

89

3.9000

1.830000

Lodging

2

29,910,854.88

3.29%

48

4.7813

7.100456

Arkansas

1

2,983,576.72

0.33%

89

3.9000

1.830000

Mixed Use

5

25,499,000.00

2.81%

64

4.0442

2.200823

California

8

284,935,780.08

31.36%

72

3.7547

2.829803

Multi-Family

6

82,044,716.16

9.03%

86

4.3715

1.535241

Colorado

1

8,970,000.00

0.99%

90

4.3480

1.660000

Office

36

493,056,280.08

54.27%

71

3.5402

2.763235

Connecticut

2

28,000,000.00

3.08%

89

3.9700

2.350000

Other

6

33,972,600.00

3.74%

69

4.3191

2.539498

Idaho

1

2,890,323.67

0.32%

90

4.1000

1.500000

Retail

36

194,152,981.17

21.37%

85

4.0963

1.999482

Illinois

3

21,134,233.06

2.33%

81

4.2051

1.883351

Totals

103

908,503,465.21

100.00%

75

3.8515

2.551361

Indiana

8

30,316,340.18

3.34%

74

4.6685

1.728030

Iowa

1

4,420,620.50

0.49%

89

3.9000

1.830000

Louisiana

3

3,670,174.91

0.40%

90

4.1000

1.500000

Michigan

16

124,977,169.58

13.76%

63

3.8954

3.093478

Minnesota

1

5,132,299.31

0.56%

89

3.9000

1.830000

Mississippi

1

1,135,658.37

0.13%

90

4.1000

1.500000

New Jersey

2

26,417,000.00

2.91%

35

3.0362

2.285174

New York

11

165,500,048.98

18.22%

83

3.3767

2.793723

Ohio

5

45,206,103.02

4.98%

89

4.6883

1.095287

Pennsylvania

2

8,062,043.78

0.89%

89

4.3596

1.776974

South Carolina

2

7,432,957.15

0.82%

90

4.1000

1.500000

Texas

4

41,815,170.44

4.60%

89

4.1161

2.003971

Virginia

14

32,696,142.10

3.60%

48

4.0934

2.933507

Washington

1

34,500,000.00

3.80%

89

4.0890

2.520000

West Virginia

7

7,354,972.03

0.81%

90

4.1000

1.500000

Wisconsin

3

12,537,978.75

1.38%

89

4.2976

2.258848

Totals

103

908,503,465.21

100.00%

75

3.8515

2.551361

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 27

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

2.9999 or less

3

192,167,000.00

21.15%

80

2.7902

3.236573

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.0000 to 3.4999

2

37,000,000.00

4.07%

71

3.4104

2.915946

13 months or greater

38

908,503,465.21

100.00%

75

3.8515

2.551361

3.5000 to 3.9999

9

274,125,000.00

30.17%

62

3.8151

2.736701

Totals

38

908,503,465.21

100.00%

75

3.8515

2.551361

4.000 or greater

24

405,211,465.21

44.60%

83

4.4197

2.067735

Totals

38

908,503,465.21

100.00%

75

3.8515

2.551361

(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 27

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

60 months or less

9

236,913,451.68

26.08%

39

3.8567

3.377623

Interest Only

25

698,582,000.00

76.89%

73

3.6916

2.847963

61 months or greater

29

671,590,013.53

73.92%

88

3.8497

2.259885

358 or Less

13

209,921,465.21

23.11%

82

4.3837

1.564324

Totals

38

908,503,465.21

100.00%

75

3.8515

2.551361

359 or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

38

908,503,465.21

100.00%

75

3.8515

2.551361

(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 27

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

Underwriter's Information

1

8,607,368.66

0.95%

89

4.2000

1.563621

No outstanding loans in this group

12 months or less

37

899,896,096.55

99.05%

75

3.8482

2.560809

13 months to 24 months

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

38

908,503,465.21

100.00%

75

3.8515

2.551361

(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 27

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

10235725

OF

New York

NY

Actual/360

2.792%

197,763.83

0.00

0.00

N/A

01/09/32

--

85,000,000.00

85,000,000.00

10/09/24

2

10235726

OF

Los Angeles

CA

Actual/360

2.776%

196,633.33

0.00

0.00

01/06/32

01/06/35

01/06/32

85,000,000.00

85,000,000.00

10/06/24

3-A-1-2

10235727

Various Detroit

MI

Actual/360

3.778%

157,416.67

0.00

0.00

N/A

01/01/29

--

50,000,000.00

50,000,000.00

10/01/24

3-A-1-3-A

10235728

Actual/360

3.778%

110,191.67

0.00

0.00

N/A

01/01/29

--

35,000,000.00

35,000,000.00

10/01/24

4

10235729

OF

Los Angeles

CA

Actual/360

4.440%

251,600.00

0.00

0.00

N/A

04/06/32

--

68,000,000.00

68,000,000.00

10/06/24

5

10235730

OF

Long Beach

CA

Actual/360

3.750%

173,671.88

0.00

0.00

N/A

02/06/27

--

55,575,000.00

55,575,000.00

10/06/24

6

10235731

MF

Various

OH

Actual/360

4.812%

156,903.16

53,253.22

0.00

N/A

03/06/32

--

39,127,969.38

39,074,716.16

10/06/24

7

10235732

Various Various

Various

Actual/360

4.100%

116,750.44

52,368.99

0.00

N/A

04/06/32

--

34,170,860.83

34,118,491.84

10/06/24

8

10235733

RT

Redmond

WA

Actual/360

4.089%

117,558.75

0.00

0.00

N/A

03/06/32

--

34,500,000.00

34,500,000.00

10/06/24

9

10235734

IN

Various

Various

Actual/360

3.900%

97,500.00

0.00

0.00

N/A

03/06/32

--

30,000,000.00

30,000,000.00

10/06/24

10

10235735

RT

Shelby Township

MI

Actual/360

4.120%

94,491.96

44,761.33

0.00

N/A

03/06/32

--

27,521,930.91

27,477,169.58

10/06/24

11

10235736

RT

New York

NY

Actual/360

3.388%

79,053.33

0.00

0.00

N/A

12/06/31

--

28,000,000.00

28,000,000.00

10/01/24

12

10235737

OF

Westport

CT

Actual/360

3.970%

92,633.33

0.00

0.00

N/A

03/06/32

--

28,000,000.00

28,000,000.00

10/06/24

13

10235738

MF

Kingwood

TX

Actual/360

3.860%

88,458.33

0.00

0.00

N/A

03/06/32

--

27,500,000.00

27,500,000.00

10/06/24

14

10235739

RT

Placerville

CA

Actual/360

4.260%

79,802.89

35,940.60

0.00

N/A

02/06/32

--

22,479,687.77

22,443,747.17

10/06/24

15

10235740

OF

Plainsboro

NJ

Actual/360

2.838%

52,424.96

0.00

0.00

11/06/26

04/06/31

--

22,167,000.00

22,167,000.00

10/06/24

16

10235741

LO

Palm Desert

CA

Actual/360

4.995%

83,250.00

0.00

0.00

N/A

01/06/27

--

20,000,000.00

20,000,000.00

10/06/24

17

10235742

Various New York

NY

Actual/360

3.920%

62,883.33

0.00

0.00

N/A

02/06/29

--

19,250,000.00

19,250,000.00

10/06/24

18

10235743

98

Bronx

NY

Actual/360

4.892%

67,265.00

0.00

0.00

N/A

03/01/32

--

16,500,000.00

16,500,000.00

10/01/24

19

10235744

OF

Westlake Village

CA

Actual/360

3.827%

48,794.25

0.00

0.00

N/A

04/06/32

--

15,300,000.00

15,300,000.00

09/06/24

20

10235745

Various Various

IN

Actual/360

5.184%

58,372.41

18,364.80

0.00

N/A

03/06/32

--

13,512,132.73

13,493,767.93

10/06/24

21

10235746

OF

Goleta

CA

Actual/360

3.552%

39,960.00

0.00

0.00

N/A

03/06/32

--

13,500,000.00

13,500,000.00

10/06/24

22

10235747

OF

Chesapeake

VA

Actual/360

4.500%

49,846.63

18,555.89

0.00

N/A

03/06/27

--

13,292,435.31

13,273,879.42

10/06/24

23

10235748

RT

Fort Wayne

IN

Actual/360

4.336%

45,767.97

18,840.42

0.00

N/A

02/06/29

--

12,666,412.68

12,647,572.26

10/06/24

24

10235749

RT

Canton

MI

Actual/360

4.200%

43,750.00

0.00

0.00

N/A

04/01/32

--

12,500,000.00

12,500,000.00

10/01/24

25

10235750

IN

Leander

TX

Actual/360

4.850%

42,437.50

0.00

0.00

N/A

03/06/32

--

10,500,000.00

10,500,000.00

10/06/24

26

10235751

LO

Appleton

WI

Actual/360

4.350%

35,983.18

15,540.34

0.00

N/A

03/06/32

--

9,926,395.22

9,910,854.88

10/06/24

27

10235752

OF

Fredericksburg

VA

Actual/360

4.130%

32,007.50

0.00

0.00

N/A

04/06/32

--

9,300,000.00

9,300,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

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

10235753

OF

Richmond

VA

Actual/360

3.480%

26,100.00

0.00

0.00

N/A

12/06/26

--

9,000,000.00

9,000,000.00

10/06/24

29

10235754

OF

Arlington Heights

IL

Actual/360

4.200%

30,174.22

13,837.33

0.00

N/A

03/06/32

--

8,621,205.99

8,607,368.66

03/06/23

30

10235755

MF

Carbondale

CO

Actual/360

4.348%

32,501.30

0.00

0.00

N/A

04/06/32

--

8,970,000.00

8,970,000.00

10/06/24

31

10235756

RT

Various

Various

Actual/360

4.010%

29,072.50

0.00

0.00

N/A

03/06/32

--

8,700,000.00

8,700,000.00

10/06/24

32

10235757

MU

Brooklyn

NY

Actual/360

4.360%

31,065.00

0.00

0.00

N/A

03/06/32

--

8,550,000.00

8,550,000.00

10/06/24

33

10210554

RT

Chicago

IL

Actual/360

4.050%

23,684.94

10,896.83

0.00

N/A

03/06/30

--

7,017,761.23

7,006,864.40

10/06/24

34

10235758

OF

Effingham

IL

Actual/360

4.410%

20,286.00

0.00

0.00

N/A

03/06/32

--

5,520,000.00

5,520,000.00

10/06/24

East Rancho

35

10235759

IN

CA

Actual/360

4.210%

17,981.07

8,212.58

0.00

N/A

03/06/32

--

5,125,245.49

5,117,032.91

10/06/24

Dominguez

36

10235760

OF

Philadelphia

PA

Actual/360

4.680%

18,525.00

0.00

0.00

N/A

03/06/32

--

4,750,000.00

4,750,000.00

10/06/24

37

10235761

IN

Carlstadt

NJ

Actual/360

4.070%

14,414.58

0.00

0.00

N/A

03/06/32

--

4,250,000.00

4,250,000.00

10/06/24

Totals

2,916,976.91

290,572.33

0.00

908,794,037.54

908,503,465.21

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 14 of 27

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

96,666,529.53

98,557,671.61

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

2

37,535,452.00

18,636,178.84

07/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

3-A-1-2

57,062,739.91

52,185,500.20

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

3-A-1-3-A

57,062,739.91

52,185,500.20

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

4

3,787,786.32

4,010,215.73

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

4,720,314.21

5,197,513.12

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,772,730.31

2,716,049.11

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

3,045,728.68

3,096,049.68

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

3,501,178.49

3,719,149.78

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

11,013,240.51

10,732,991.77

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

10

2,707,669.25

2,781,547.58

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

4,222,739.15

4,200,499.47

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,294,283.32

1,409,246.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

2,255,660.67

1,196,801.74

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,953,868.81

1,868,783.50

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

21,283,910.00

14,000,526.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

42,694,844.00

17,500,690.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,763,920.81

1,620,187.25

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,061,691.33

534,839.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

2,202,488.13

864,917.75

01/01/24

06/30/24

--

0.00

0.00

48,730.74

48,730.74

0.00

0.00

20

1,306,006.74

1,301,849.92

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,687,843.02

833,357.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,591,295.74

1,072,430.73

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,660,294.08

832,188.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,444,721.66

708,101.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

872,555.66

447,172.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,517,494.88

1,699,538.56

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

27

2,006,497.76

1,875,418.04

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

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

6,370,289.00

5,983,177.00

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

--

--

--

0.00

0.00

43,913.34

835,518.38

256,790.97

0.00

30

785,422.18

663,046.42

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

757,785.27

380,240.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

493,966.21

618,903.23

01/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

33

717,910.00

827,091.28

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

579,294.45

306,305.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

241,917.36

411,139.06

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

402,526.26

409,864.59

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

389,321.96

214,418.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

382,434,657.57

315,599,102.56

0.00

0.00

92,644.08

884,249.12

256,790.97

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

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 17 of 27

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

1

8,607,368.66

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.851498%

3.829734%

75

09/17/24

0

0.00

0

0.00

1

8,621,205.99

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.851667%

3.829904%

76

08/16/24

0

0.00

0

0.00

1

8,633,991.27

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.851821%

3.830058%

77

07/17/24

0

0.00

0

0.00

1

8,646,730.48

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.851974%

3.830211%

78

06/17/24

0

0.00

0

0.00

1

8,660,430.52

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.852142%

3.830379%

79

05/17/24

0

0.00

0

0.00

1

8,673,074.45

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.852294%

3.830531%

80

04/17/24

0

0.00

0

0.00

1

8,686,682.61

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.852460%

3.830698%

81

03/15/24

0

0.00

0

0.00

1

8,699,231.94

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.852610%

3.830848%

82

02/16/24

0

0.00

0

0.00

1

8,713,761.93

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.852790%

3.831028%

83

01/18/24

0

0.00

0

0.00

1

8,726,213.67

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.852939%

3.831177%

84

12/15/23

0

0.00

0

0.00

1

8,738,620.54

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.853087%

3.831326%

85

11/17/23

0

0.00

0

0.00

1

8,752,000.09

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.853250%

3.831489%

86

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

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

19

10235744

09/06/24

0

B

48,730.74

48,730.74

20.00

15,300,000.00

29

10235754

03/06/23

18

3

43,913.34

835,518.38

313,002.26

8,852,314.24

06/06/23

2

Totals

92,644.08

884,249.12

313,022.26

24,152,314.24

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 19 of 27

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

0

0

0

0

25 - 36 Months

97,848,879

97,848,879

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

116,897,572

116,897,572

0

0

> 60 Months

693,757,014

685,149,645

8,607,369

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

908,503,465

899,896,097

0

0

8,607,369

0

Sep-24

908,794,038

900,172,832

0

0

8,621,206

0

Aug-24

909,059,949

900,425,958

0

0

8,633,991

0

Jul-24

909,324,861

900,678,131

0

0

8,646,730

0

Jun-24

909,612,447

900,952,016

0

0

8,660,431

0

May-24

909,875,284

901,202,209

0

0

8,673,074

0

Apr-24

910,160,868

901,474,185

0

0

8,686,683

0

Mar-24

910,421,644

901,722,412

0

0

8,699,232

0

Feb-24

910,729,047

902,015,285

0

0

8,713,762

0

Jan-24

910,987,688

902,261,474

0

0

8,726,214

0

Dec-23

911,245,357

902,506,737

0

0

8,738,621

0

Nov-23

911,525,959

902,773,959

0

0

8,752,000

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 20 of 27

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

29

10235754

8,607,368.66

8,852,314.24

5,400,000.00

12/21/23

913,778.91

1.56362

--

03/06/32

328

Totals

8,607,368.66

8,852,314.24

5,400,000.00

913,778.91

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

29

10235754

OF

IL

06/06/23

2

"

10/11/2024

The Loan transferred to the Special Servicer on 6/6/23 due to 4/6/23 payment default. The Loan is secured by Arlington Green Executive Plaza, a 62,835 SF multi-tenant office building in Arlington Heights, IL, built in 1984 and

renovated in 1996. Tenants include various medical practices, such as a psychiatry clinic, urology clinic, and dental practice, and are reportedly 77% occupied as of February 2023. Loan proceeds of $9MM ($143/SF) were to facilitate the

acquisition of the asset for a purchase price of $14.4MM ($229/SF). Notice(s) of Default were sent to Borrower and Demand for Financial Reporting, as current financials are pending. In furtherance of the Lender's Notice of Trigger Period dated

6/8/23, a Demand to Deposit Revenue int o the Restricted Account to Establish CMA was issued demanding compliance. Additionally, Stage I Foreclosure was approved. A motion for appointment of Receiver was granted by the court on

10/23/23 in favor of Lender. A Receiver was appointed and is curren tly overseeing the asset while foreclosure proceedings continue. The Special Servicer will gather additional information and simultaneously discuss workout strategies deemed

appropriate to achieve the highest net present value recovery.

"

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 22 of 27

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 23 of 27

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 24 of 27

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 25 of 27

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)

29

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

3,500.00

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27