BMO 2023-C6 Mortgage Trust

10/31/2024 | Press release | Distributed by Public on 10/31/2024 12:13

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BMO 2023-C6 MORTGAGE TRUST

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2023-C6

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

BMO Commercial Mortgage Securities LLC c/o BMO Capital

Markets Corp.

Certificate Factor Detail

4

Attention: Paul Vanderslice, Michael Birajiclian and David Schell

[email protected],

Certificate Interest Reconciliation Detail

5

[email protected] and

[email protected]

Additional Information

6

151 West 42nd Street | New York, NY 10036 | United States

Bond / Collateral Reconciliation - Cash Flows

7

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Bond / Collateral Reconciliation - Balances

8

Association

Attention: Executive Vice President - Division Head

[email protected];

Current Mortgage Loan and Property Stratification

9-13

[email protected]

Mortgage Loan Detail (Part 1)

14-15

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

Mortgage Loan Detail (Part 2)

16-17

Special Servicer

Rialto Capital Advisors, LLC

Principal Prepayment Detail

18

Liat Heller

[email protected]

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

Historical Detail

19

Trustee

Computershare Trust Company, N.A.

Delinquency Loan Detail

20

Corporate Trust Services (CMBS)

[email protected];

Collateral Stratification and Historical Detail

21

[email protected]

Specially Serviced Loan Detail - Part 1

22

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

Specially Serviced Loan Detail - Part 2

23

Certificate Administrator

Computershare Trust Company, N.A.

Corporate Trust Services (CMBS)

[email protected];

Modified Loan Detail

24

[email protected]

Historical Liquidated Loan Detail

25

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

Historical Bond / Collateral Loss Reconciliation Detail

26

Operating Advisor & Asset

Park Bridge Lender Services LLC

Representations Reviewer

Interest Shortfall Detail - Collateral Level

27

CMBS Notices

[email protected]

Supplemental Notes

28

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

Controlling Class

RREF IV-D AIV RR H, LLC c/o Rialto Capital Management LLC

Representative

-

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 28

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

055985AA3

6.020300%

6,508,000.00

5,484,164.79

104,997.57

27,513.60

0.00

0.00

132,511.17

5,379,167.22

30.06%

30.00%

A-2

055985AB1

6.642855%

54,300,000.00

54,300,000.00

0.00

300,589.17

0.00

0.00

300,589.17

54,300,000.00

30.06%

30.00%

A-4

055985AD7

5.679100%

137,250,000.00

137,250,000.00

0.00

649,547.06

0.00

0.00

649,547.06

137,250,000.00

30.06%

30.00%

A-5

055985AE5

5.956200%

214,845,000.00

214,845,000.00

0.00

1,066,383.16

0.00

0.00

1,066,383.16

214,845,000.00

30.06%

30.00%

A-SB

055985AF2

6.211800%

10,192,000.00

10,192,000.00

0.00

52,758.89

0.00

0.00

52,758.89

10,192,000.00

30.06%

30.00%

A-S

055985AJ4

6.550400%

80,086,000.00

80,086,000.00

0.00

437,162.78

0.00

0.00

437,162.78

80,086,000.00

16.78%

16.75%

B

055985AK1

6.635700%

25,688,000.00

25,688,000.00

0.00

142,048.22

0.00

0.00

142,048.22

25,688,000.00

12.52%

12.50%

C

055985AL9

6.747555%

16,623,000.00

16,623,000.00

0.00

93,470.50

0.00

0.00

93,470.50

16,623,000.00

9.77%

9.75%

D-RR

055985AM7

4.000000%

12,814,000.00

12,814,000.00

0.00

42,713.33

0.00

0.00

42,713.33

12,814,000.00

7.64%

7.63%

E-RR

055985AR6

4.000000%

6,074,000.00

6,074,000.00

0.00

20,246.67

0.00

0.00

20,246.67

6,074,000.00

6.64%

6.63%

F-RR

055985AV7

4.000000%

10,578,000.00

10,578,000.00

0.00

35,260.00

0.00

0.00

35,260.00

10,578,000.00

4.88%

4.88%

G-RR

055985AZ8

4.000000%

6,799,000.00

6,799,000.00

0.00

22,663.33

0.00

0.00

22,663.33

6,799,000.00

3.76%

3.75%

J-RR*

055985BD6

4.000000%

22,666,958.00

22,666,958.00

0.00

56,833.59

0.00

0.00

56,833.59

22,666,958.00

0.00%

0.00%

R

055985BK0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

055985BH7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

604,423,958.00

603,400,122.79

104,997.57

2,947,190.30

0.00

0.00

3,052,187.87

603,295,125.22

X-A

055985AG0

0.786119%

423,095,000.00

422,071,164.79

0.00

276,498.33

0.00

0.00

276,498.33

421,966,167.22

X-B

055985AH8

0.152476%

122,397,000.00

122,397,000.00

0.00

15,552.21

0.00

0.00

15,552.21

122,397,000.00

XDRR

055985AP0

2.747555%

12,814,000.00

12,814,000.00

0.00

29,339.30

0.00

0.00

29,339.30

12,814,000.00

XERR

055985AT2

2.747555%

6,074,000.00

6,074,000.00

0.00

13,907.21

0.00

0.00

13,907.21

6,074,000.00

XFRR

055985AX3

2.747555%

10,578,000.00

10,578,000.00

0.00

24,219.69

0.00

0.00

24,219.69

10,578,000.00

XGRR

055985BB0

2.747555%

6,799,000.00

6,799,000.00

0.00

15,567.19

0.00

0.00

15,567.19

6,799,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 28

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

XJRR

055985BF1

2.747555%

22,666,958.00

22,666,958.00

0.00

40,273.41

0.00

0.00

40,273.41

22,666,958.00

Notional SubTotal

604,423,958.00

603,400,122.79

0.00

415,357.34

0.00

0.00

415,357.34

603,295,125.22

Deal Distribution Total

104,997.57

3,362,547.64

0.00

0.00

3,467,545.21

*

Denotes the Controlling Class (if required)

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

dividing the result by (A).

(2)

Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

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

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 28

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

055985AA3

842.68051475

16.13361555

4.22765827

0.00000000

0.00000000

0.00000000

0.00000000

20.36127382

826.54689920

A-2

055985AB1

1,000.00000000

0.00000000

5.53571215

0.00000000

0.00000000

0.00000000

0.00000000

5.53571215

1,000.00000000

A-4

055985AD7

1,000.00000000

0.00000000

4.73258332

0.00000000

0.00000000

0.00000000

0.00000000

4.73258332

1,000.00000000

A-5

055985AE5

1,000.00000000

0.00000000

4.96350001

0.00000000

0.00000000

0.00000000

0.00000000

4.96350001

1,000.00000000

A-SB

055985AF2

1,000.00000000

0.00000000

5.17650020

0.00000000

0.00000000

0.00000000

0.00000000

5.17650020

1,000.00000000

A-S

055985AJ4

1,000.00000000

0.00000000

5.45866668

0.00000000

0.00000000

0.00000000

0.00000000

5.45866668

1,000.00000000

B

055985AK1

1,000.00000000

0.00000000

5.52975008

0.00000000

0.00000000

0.00000000

0.00000000

5.52975008

1,000.00000000

C

055985AL9

1,000.00000000

0.00000000

5.62296216

0.00000000

0.00000000

0.00000000

0.00000000

5.62296216

1,000.00000000

D-RR

055985AM7

1,000.00000000

0.00000000

3.33333307

0.00000000

0.00000000

0.00000000

0.00000000

3.33333307

1,000.00000000

E-RR

055985AR6

1,000.00000000

0.00000000

3.33333388

0.00000000

0.00000000

0.00000000

0.00000000

3.33333388

1,000.00000000

F-RR

055985AV7

1,000.00000000

0.00000000

3.33333333

0.00000000

0.00000000

0.00000000

0.00000000

3.33333333

1,000.00000000

G-RR

055985AZ8

1,000.00000000

0.00000000

3.33333284

0.00000000

0.00000000

0.00000000

0.00000000

3.33333284

1,000.00000000

J-RR

055985BD6

1,000.00000000

0.00000000

2.50733204

0.82600144

3.02766035

0.00000000

0.00000000

2.50733204

1,000.00000000

R

055985BK0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

055985BH7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

055985AG0

997.58012926

0.00000000

0.65351358

0.00000000

0.00000000

0.00000000

0.00000000

0.65351358

997.33196379

X-B

055985AH8

1,000.00000000

0.00000000

0.12706365

0.00000000

0.00000000

0.00000000

0.00000000

0.12706365

1,000.00000000

XDRR

055985AP0

1,000.00000000

0.00000000

2.28962853

0.00000000

0.00000000

0.00000000

0.00000000

2.28962853

1,000.00000000

XERR

055985AT2

1,000.00000000

0.00000000

2.28962957

0.00000000

0.00000000

0.00000000

0.00000000

2.28962957

1,000.00000000

XFRR

055985AX3

1,000.00000000

0.00000000

2.28962847

0.00000000

0.00000000

0.00000000

0.00000000

2.28962847

1,000.00000000

XGRR

055985BB0

1,000.00000000

0.00000000

2.28962936

0.00000000

0.00000000

0.00000000

0.00000000

2.28962936

1,000.00000000

XJRR

055985BF1

1,000.00000000

0.00000000

1.77674525

0.51288400

2.14545992

0.00000000

0.00000000

1.77674525

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 28

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

27,513.60

0.00

27,513.60

0.00

0.00

0.00

27,513.60

0.00

A-2

09/01/24 - 09/30/24

30

0.00

300,589.17

0.00

300,589.17

0.00

0.00

0.00

300,589.17

0.00

A-4

09/01/24 - 09/30/24

30

0.00

649,547.06

0.00

649,547.06

0.00

0.00

0.00

649,547.06

0.00

A-5

09/01/24 - 09/30/24

30

0.00

1,066,383.16

0.00

1,066,383.16

0.00

0.00

0.00

1,066,383.16

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

52,758.89

0.00

52,758.89

0.00

0.00

0.00

52,758.89

0.00

X-A

09/01/24 - 09/30/24

30

0.00

276,498.33

0.00

276,498.33

0.00

0.00

0.00

276,498.33

0.00

X-B

09/01/24 - 09/30/24

30

0.00

15,552.21

0.00

15,552.21

0.00

0.00

0.00

15,552.21

0.00

A-S

09/01/24 - 09/30/24

30

0.00

437,162.78

0.00

437,162.78

0.00

0.00

0.00

437,162.78

0.00

B

09/01/24 - 09/30/24

30

0.00

142,048.22

0.00

142,048.22

0.00

0.00

0.00

142,048.22

0.00

C

09/01/24 - 09/30/24

30

0.00

93,470.50

0.00

93,470.50

0.00

0.00

0.00

93,470.50

0.00

D-RR

09/01/24 - 09/30/24

30

0.00

42,713.33

0.00

42,713.33

0.00

0.00

0.00

42,713.33

0.00

XDRR

09/01/24 - 09/30/24

30

0.00

29,339.30

0.00

29,339.30

0.00

0.00

0.00

29,339.30

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

20,246.67

0.00

20,246.67

0.00

0.00

0.00

20,246.67

0.00

XERR

09/01/24 - 09/30/24

30

0.00

13,907.21

0.00

13,907.21

0.00

0.00

0.00

13,907.21

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

35,260.00

0.00

35,260.00

0.00

0.00

0.00

35,260.00

0.00

XFRR

09/01/24 - 09/30/24

30

0.00

24,219.69

0.00

24,219.69

0.00

0.00

0.00

24,219.69

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

22,663.33

0.00

22,663.33

0.00

0.00

0.00

22,663.33

0.00

XGRR

09/01/24 - 09/30/24

30

0.00

15,567.19

0.00

15,567.19

0.00

0.00

0.00

15,567.19

0.00

J-RR

09/01/24 - 09/30/24

30

49,739.11

75,556.53

0.00

75,556.53

18,722.94

0.00

0.00

56,833.59

68,627.85

XJRR

09/01/24 - 09/30/24

30

36,798.62

51,898.92

0.00

51,898.92

11,625.52

0.00

0.00

40,273.41

48,631.05

Totals

86,537.73

3,392,896.09

0.00

3,392,896.09

30,348.46

0.00

0.00

3,362,547.64

117,258.90

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 28

Additional Information

Total Available Distribution Amount (1)

3,467,545.21

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 28

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,403,892.88

Master Servicing Fee

2,259.95

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

7,155.32

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

251.42

ARD Interest

0.00

Operating Advisor Fee

1,122.12

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

207.97

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,403,892.88

Total Fees

10,996.78

Principal

Expenses/Reimbursements

Scheduled Principal

104,997.57

Reimbursement for Interest on Advances

(208.43)

Unscheduled Principal Collections

ASER Amount

9,681.89

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

20,875.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

104,997.57

Total Expenses/Reimbursements

30,348.46

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,362,547.64

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

104,997.57

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

3,467,545.21

Total Funds Collected

3,508,890.45

Total Funds Distributed

3,508,890.45

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 28

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

603,400,123.44

603,400,123.44

Beginning Certificate Balance

603,400,122.79

(-) Scheduled Principal Collections

104,997.57

104,997.57

(-) Principal Distributions

104,997.57

(-) 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

603,295,125.87

603,295,125.87

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

603,411,511.17

603,411,511.17

Ending Certificate Balance

603,295,125.22

Ending Actual Collateral Balance

603,321,836.13

603,321,836.13

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.65)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.65)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

6.75%

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

**

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 28

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

$4,999,999 or less

4

14,225,000.00

2.36%

88

7.0624

1.211951

1.49 or less

16

165,807,125.29

27.48%

95

7.3591

1.178189

$5,000,000 to $9,999,999

14

100,973,090.74

16.74%

101

7.1758

1.371814

1.50 to 1.59

11

137,320,056.46

22.76%

103

6.6362

1.539374

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

10

134,357,720.82

22.27%

105

6.9332

1.954088

1.60 to 1.69

3

39,133,459.85

6.49%

105

7.2300

1.621405

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

12

273,739,314.31

45.37%

95

6.5896

2.494231

1.70 to 1.79

1

14,625,000.00

2.42%

106

7.1250

1.700000

$30,000,000 to $39,999,999

0

0.00

0.00%

0

0.0000

0.000000

1.80 to 1.89

0

0.00

0.00%

0

0.0000

0.000000

$40,000,000 or higher

2

80,000,000.00

13.26%

105

6.5440

4.390000

1.90 to 1.99

2

60,000,000.00

9.95%

106

6.6350

1.940000

Totals

42

603,295,125.87

100.00%

99

6.7693

2.407233

2.00 or greater

9

186,409,484.27

30.90%

96

6.2614

4.510604

Totals

42

603,295,125.87

100.00%

99

6.7693

2.407233

(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 9 of 28

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

Alabama

1

310,000.00

0.05%

104

6.4530

6.840000

South Carolina

3

9,855,000.00

1.63%

104

7.5499

2.005221

Arizona

5

17,637,796.28

2.92%

106

7.1039

1.639302

Tennessee

3

20,933,371.13

3.47%

105

7.2716

2.489637

California

3

116,445,353.41

19.30%

105

6.3286

2.379282

Texas

8

32,244,302.43

5.34%

106

7.4168

2.145594

Colorado

1

472,500.00

0.08%

104

6.4530

6.840000

Wisconsin

7

13,995,528.19

2.32%

105

6.9129

2.813172

Connecticut

1

926,917.49

0.15%

104

6.2265

3.840000

Totals

138

603,295,125.87

100.00%

99

6.7693

2.407233

Florida

13

12,900,267.31

2.14%

105

6.9416

4.236378

Property Type³

Georgia

4

3,098,650.53

0.51%

104

6.3612

5.623841

Idaho

1

693,921.82

0.12%

104

6.2265

3.840000

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Illinois

5

3,208,243.98

0.53%

104

6.1750

5.138485

Properties

Balance

Agg. Bal.

DSCR¹

Indiana

6

32,072,960.67

5.32%

106

7.0436

1.917362

Industrial

43

131,281,084.98

21.76%

105

6.6809

2.416041

Kansas

1

848,408.15

0.14%

104

6.2265

3.840000

Lodging

9

118,682,949.66

19.67%

105

7.4777

1.437813

Maryland

1

2,382,379.78

0.39%

105

5.9350

4.530000

Mixed Use

2

48,000,000.00

7.96%

98

5.5961

1.508750

Massachusetts

5

72,970,000.00

12.10%

81

5.8025

2.385649

Multi-Family

10

84,100,000.00

13.94%

104

7.0812

1.415541

Michigan

12

18,905,441.32

3.13%

105

6.7246

3.697119

Office

66

121,600,000.00

20.16%

80

6.7333

4.561258

Minnesota

1

20,000,000.00

3.32%

104

6.9850

1.540000

Retail

7

95,681,091.23

15.86%

104

6.3714

2.233983

Mississippi

1

5,457,911.95

0.90%

106

8.2550

1.420000

Self Storage

1

3,950,000.00

0.65%

105

6.7900

1.160000

Missouri

1

730,478.39

0.12%

105

5.9350

4.530000

Totals

138

603,295,125.87

100.00%

99

6.7693

2.407233

Nebraska

1

1,156,152.63

0.19%

105

5.9350

4.530000

New Jersey

3

15,997,500.00

2.65%

106

7.3038

1.879725

New York

10

42,706,224.92

7.08%

70

7.2448

1.878147

North Carolina

2

20,778,971.46

3.44%

103

6.8871

1.767270

Ohio

19

51,460,744.82

8.53%

105

6.7186

3.285379

Oklahoma

2

13,022,500.00

2.16%

106

7.6403

1.843494

Oregon

5

3,474,451.25

0.58%

104

6.3498

6.379954

Pennsylvania

13

68,609,147.96

11.37%

102

7.0903

1.994905

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 28

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

5.99999% or less

8

118,400,000.00

19.63%

103

5.6824

2.755828

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

6.00000% to 6.49999%

4

95,500,000.00

15.83%

89

6.3875

5.680314

13 months to 24 months

42

603,295,125.87

100.00%

99

6.7693

2.407233

6.50000% to 6.99999%

7

111,488,971.48

18.48%

105

6.7663

1.720031

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

7.00000% to 7.49999%

13

205,991,180.67

34.14%

98

7.2011

1.436498

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

7.50000% to 7.99999%

7

54,056,084.98

8.96%

101

7.6971

1.386611

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

8.00000% or greater

3

17,858,888.74

2.96%

106

8.2480

1.169561

Totals

42

603,295,125.87

100.00%

99

6.7693

2.407233

Totals

42

603,295,125.87

100.00%

99

6.7693

2.407233

(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 28

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

113 months or less

42

603,295,125.87

100.00%

99

6.7693

2.407233

Interest Only

26

425,050,000.00

70.45%

97

6.5106

2.828975

114 months or greater

0

0.00

0.00%

0

0.0000

0.000000

356 months or less

16

178,245,125.87

29.55%

105

7.3863

1.401532

Totals

42

603,295,125.87

100.00%

99

6.7693

2.407233

357 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

42

603,295,125.87

100.00%

99

6.7693

2.407233

(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 28

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

7

76,600,000.00

12.70%

83

7.3159

1.410953

No outstanding loans in this group

12 months or less

35

526,695,125.87

87.30%

102

6.6898

2.552128

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

42

603,295,125.87

100.00%

99

6.7693

2.407233

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 28

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

1A12

30321787

OF

Various

Various

Actual/360

6.453%

215,100.00

0.00

0.00

N/A

06/06/33

--

40,000,000.00

40,000,000.00

10/06/24

1A13

30321788

Actual/360

6.453%

107,550.00

0.00

0.00

N/A

06/06/33

--

20,000,000.00

20,000,000.00

10/06/24

2A1

30321789

IN

Temecula

CA

Actual/360

6.635%

221,166.67

0.00

0.00

N/A

08/01/33

--

40,000,000.00

40,000,000.00

10/01/24

2A3

30321790

Actual/360

6.635%

110,583.33

0.00

0.00

N/A

08/01/33

--

20,000,000.00

20,000,000.00

10/01/24

3A3-1

30321791

RT

San Diego

CA

Actual/360

5.730%

107,437.50

0.00

0.00

N/A

06/01/33

--

22,500,000.00

22,500,000.00

10/01/24

3A3-4

30321792

Actual/360

5.730%

71,625.00

0.00

0.00

N/A

06/01/33

--

15,000,000.00

15,000,000.00

10/01/24

3A3-5

30321793

Actual/360

5.730%

59,687.50

0.00

0.00

N/A

06/01/33

--

12,500,000.00

12,500,000.00

10/01/24

4A9-2

30321794

MU

Cambridge

MA

Actual/360

5.510%

30,990.94

0.00

0.00

02/10/33

02/10/38

--

6,750,000.00

6,750,000.00

10/10/24

4A13

30321795

Actual/360

5.510%

129,128.91

0.00

0.00

02/10/33

02/10/38

--

28,125,000.00

28,125,000.00

10/10/24

4A15

30321796

Actual/360

5.510%

8,608.59

0.00

0.00

02/10/33

02/10/38

--

1,875,000.00

1,875,000.00

10/10/24

4A16

30321797

Actual/360

5.510%

43,387.31

0.00

0.00

02/10/33

02/10/38

--

9,450,000.00

9,450,000.00

10/10/24

5A1

30321798

LO

West Conshohocken

PA

Actual/360

7.154%

156,415.97

22,638.45

0.00

N/A

07/11/33

--

26,236,952.76

26,214,314.31

10/11/24

5A2-1

30321799

Actual/360

7.154%

44,268.67

6,407.11

0.00

N/A

07/11/33

--

7,425,552.65

7,419,145.54

10/11/24

6

30510011

MF

Indianapolis

IN

Actual/360

7.150%

168,025.00

0.00

0.00

N/A

08/06/33

--

28,200,000.00

28,200,000.00

07/06/24

7A2-2

30321801

OF

New York

NY

Actual/360

7.440%

124,000.00

0.00

0.00

N/A

07/06/28

--

20,000,000.00

20,000,000.00

10/06/24

7A3-5

30321802

Actual/360

7.440%

31,000.00

0.00

0.00

N/A

07/06/28

--

5,000,000.00

5,000,000.00

10/06/24

8A4-2

30321737

OF

Boston

MA

Actual/360

6.298%

131,208.33

0.00

0.00

N/A

07/06/28

--

25,000,000.00

25,000,000.00

10/06/24

9A2

30509883

IN

Various

Various

Actual/360

5.935%

109,797.50

0.00

0.00

N/A

07/06/33

--

22,200,000.00

22,200,000.00

10/06/24

10

30509887

MF

Cincinnati

OH

Actual/360

7.030%

123,025.00

0.00

0.00

N/A

07/06/33

--

21,000,000.00

21,000,000.00

07/06/24

11

30509982

MF

Bloomsburg

PA

Actual/360

7.009%

119,733.67

0.00

0.00

N/A

08/06/33

--

20,500,000.00

20,500,000.00

10/06/24

12A2

30509967

IN

St Louis Park

MN

Actual/360

6.985%

116,416.67

0.00

0.00

N/A

06/06/33

--

20,000,000.00

20,000,000.00

10/06/24

13A2

30321675

RT

Raleigh

NC

Actual/360

6.910%

56,883.86

9,043.05

0.00

N/A

05/06/33

--

9,878,528.79

9,869,485.74

10/06/24

13A3

30321676

Actual/360

6.910%

56,883.86

9,043.05

0.00

N/A

05/06/33

--

9,878,528.79

9,869,485.74

10/06/24

14

30321803

LO

Gatlinburg

TN

Actual/360

7.425%

115,859.74

15,322.53

0.00

N/A

07/06/33

--

18,724,806.80

18,709,484.27

08/06/24

15

30321804

RT

Various

Various

Actual/360

7.263%

95,965.07

13,324.25

0.00

N/A

08/06/33

--

15,855,444.02

15,842,119.77

10/06/24

16

30509981

LO

Irving

TX

Actual/360

7.125%

86,835.94

0.00

0.00

N/A

08/06/33

--

14,625,000.00

14,625,000.00

10/06/24

17

30321805

LO

Chandler

AZ

Actual/360

7.290%

85,001.40

10,883.41

0.00

N/A

08/06/33

--

13,992,000.19

13,981,116.78

10/06/24

18

30509975

LO

Broken Arrow

OK

Actual/360

7.710%

79,027.50

0.00

0.00

N/A

08/06/33

--

12,300,000.00

12,300,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 28

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

19

30321806

IN

Clifton

NJ

Actual/360

7.590%

68,310.00

0.00

0.00

N/A

08/06/33

--

10,800,000.00

10,800,000.00

10/06/24

20A7

30509803

IN

Various

Various

Actual/360

6.226%

54,481.88

0.00

0.00

N/A

06/06/33

--

10,500,000.00

10,500,000.00

10/06/24

21

30321807

RT

Waukesha

WI

Actual/360

7.096%

59,720.46

0.00

0.00

N/A

08/06/33

--

10,100,000.00

10,100,000.00

10/06/24

22

30509980

IN

Conroe

TX

Actual/360

7.732%

50,174.57

5,966.18

0.00

N/A

08/06/33

--

7,787,051.16

7,781,084.98

10/06/24

23

30321808

MF

Astoria

NY

Actual/360

6.840%

44,460.00

0.00

0.00

N/A

08/06/33

--

7,800,000.00

7,800,000.00

10/06/24

24

30321809

LO

Santee

SC

Actual/360

7.880%

49,742.50

0.00

0.00

N/A

06/06/33

--

7,575,000.00

7,575,000.00

10/06/24

25

30321810

LO

Hemet

CA

Actual/360

8.120%

43,644.65

4,594.92

0.00

N/A

07/06/33

--

6,449,948.33

6,445,353.41

10/06/24

26

30321811

OF

Palm Bay

FL

Actual/360

7.510%

38,175.83

0.00

0.00

N/A

08/06/33

--

6,100,000.00

6,100,000.00

10/06/24

27

30321812

LO

Lubbock

TX

Actual/360

8.380%

41,618.09

4,007.42

0.00

N/A

08/06/33

--

5,959,630.80

5,955,623.38

10/06/24

28

30321813

OF

Brooklyn

NY

Actual/360

7.695%

35,268.75

0.00

0.00

N/A

08/06/33

--

5,500,000.00

5,500,000.00

05/06/24

29

30321814

LO

Picayune

MS

Actual/360

8.255%

37,571.80

3,767.20

0.00

N/A

08/06/33

--

5,461,679.15

5,457,911.95

10/06/24

30

30321815

MF

Bethlehem

PA

Actual/360

7.280%

26,693.33

0.00

0.00

N/A

07/06/33

--

4,400,000.00

4,400,000.00

10/06/24

31

30321816

Various Philadelphia

PA

Actual/360

7.820%

26,066.67

0.00

0.00

N/A

08/06/28

--

4,000,000.00

4,000,000.00

01/06/24

32

30321817

SS

Maple Shade

NJ

Actual/360

6.790%

22,350.42

0.00

0.00

N/A

07/01/33

--

3,950,000.00

3,950,000.00

10/01/24

Totals

3,403,892.88

104,997.57

0.00

603,400,123.44

603,295,125.87

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 28

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

1A12

29,228,956.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A13

29,228,956.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A1

11,748,000.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A3

11,748,000.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3A3-1

82,978,697.56

82,879,100.36

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A3-4

82,978,697.56

82,879,100.36

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A3-5

82,978,697.56

82,879,100.36

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A9-2

46,768,274.33

45,276,068.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A13

46,768,274.33

45,276,068.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A15

46,768,274.33

45,276,068.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A16

46,768,274.33

45,276,068.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A1

5,581,369.34

5,905,344.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A2-1

5,581,369.34

5,905,344.99

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

0.00

--

--

--

0.00

0.00

167,557.93

515,096.49

0.00

0.00

7A2-2

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7A3-5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8A4-2

60,431,393.08

55,724,224.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A2

8,451,016.35

19,894,827.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

2,102,616.02

514,423.05

01/01/24

03/31/24

--

0.00

0.00

122,677.18

377,142.49

2,978.47

0.00

11

2,335,608.20

2,359,410.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12A2

5,342,795.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

13A2

8,839,751.58

10,407,735.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13A3

8,839,751.58

10,407,735.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

3,895,542.96

0.00

--

--

--

0.00

0.00

130,872.14

262,285.20

0.00

0.00

15

967,481.75

1,585,803.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,575,307.56

2,094,238.87

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

451,319.32

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,709,928.23

1,777,363.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 28

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

19

1,091,436.15

1,330,482.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20A7

0.00

1,819,611.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

404,240.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

22

449,315.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

24

474,518.16

442,453.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

550,147.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

27

803,344.15

822,091.68

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

--

--

10/11/24

1,375,000.00

8,814.32

26,363.34

170,997.88

8,616.51

0.00

29

313,223.69

787,572.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

262.23

0.00

30

354,826.41

363,673.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

--

--

06/11/24

133,172.88

4,424.58

25,132.85

233,574.91

5,803.37

0.00

32

206,680.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

638,716,085.28

551,883,909.75

1,508,172.88

13,238.90

472,603.44

1,559,096.97

17,660.58

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 28

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 18 of 28

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

1

18,709,484.27

2

49,200,000.00

2

9,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769325%

6.747454%

99

09/17/24

2

49,200,000.00

0

0.00

2

9,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769424%

6.747554%

100

08/16/24

0

0.00

0

0.00

2

9,500,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769496%

6.747626%

101

07/17/24

0

0.00

1

5,500,000.00

1

4,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769561%

6.747691%

102

06/17/24

4

59,100,000.00

0

0.00

1

4,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769649%

6.747780%

103

05/17/24

0

0.00

0

0.00

1

4,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769713%

6.747843%

104

04/17/24

0

0.00

0

0.00

1

4,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769800%

6.747931%

105

03/15/24

2

24,299,655.55

0

0.00

1

4,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769863%

6.747994%

106

02/16/24

0

0.00

1

4,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.769974%

6.748105%

107

01/18/24

1

4,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.770035%

6.748167%

108

12/15/23

1

4,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.770096%

6.748228%

109

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

6.770181%

6.748313%

110

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

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 28

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

6

30510011

07/06/24

2

2

167,557.93

515,096.49

0.00

28,200,000.00

07/26/24

98

10

30509887

07/06/24

2

2

122,677.18

377,142.49

2,978.47

21,000,000.00

07/26/24

98

14

30321803

08/06/24

1

1

130,872.14

262,285.20

0.00

18,736,194.53

28

30321813

05/06/24

4

6

26,363.34

170,997.88

12,066.51

5,500,000.00

05/08/24

98

31

30321816

01/06/24

8

6

25,132.85

233,574.91

20,694.75

4,000,000.00

02/06/24

98

Totals

472,603.44

1,559,096.97

35,739.73

77,436,194.53

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 20 of 28

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

0

0

0

0

37 - 48 Months

54,000,000

50,000,000

4,000,000

0

49 - 60 Months

0

0

0

0

> 60 Months

549,295,126

475,885,642

73,409,484

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

603,295,126

525,885,642

18,709,484

49,200,000

9,500,000

0

Sep-24

603,400,123

544,700,123

49,200,000

0

9,500,000

0

Aug-24

603,478,484

593,978,484

0

0

9,500,000

0

Jul-24

603,548,404

594,048,404

0

5,500,000

4,000,000

0

Jun-24

603,641,094

540,541,094

59,100,000

0

4,000,000

0

May-24

603,709,992

599,709,992

0

0

4,000,000

0

Apr-24

603,801,701

599,801,701

0

0

4,000,000

0

Mar-24

603,869,591

575,569,935

24,299,656

0

4,000,000

0

Feb-24

603,983,612

599,983,612

0

4,000,000

0

0

Jan-24

604,050,359

600,050,359

4,000,000

0

0

0

Dec-23

604,116,687

600,116,687

4,000,000

0

0

0

Nov-23

604,205,923

604,205,923

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 21 of 28

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

6

30510011

28,200,000.00

28,200,000.00

41,000,000.00

07/11/23

2,975,768.69

1.43000

--

08/06/33

I/O

10

30509887

21,000,000.00

21,000,000.00

32,150,000.00

06/05/23

500,678.80

1.34000

03/31/24

07/06/33

I/O

28

30321813

5,500,000.00

5,500,000.00

9,300,000.00

07/24/23

711,400.00

1.63000

--

08/06/33

I/O

31

30321816

4,000,000.00

4,000,000.00

4,425,000.00

05/17/24

392,079.00

1.22000

--

08/06/28

I/O

Totals

58,700,000.00

58,700,000.00

86,875,000.00

4,579,926.49

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 28

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

6

30510011

MF

IN

07/26/24

98

10/11/2024 - A pre-negotiation letter has been sent to the obligors. Loan and collateral performance are being evaluated.

10

30509887

MF

OH

07/26/24

98

10/11/2024 - A pre-negotiation letter has been sent to the obligors. Loan and collateral performance are being evaluated.

28

30321813

OF

NY

05/08/24

98

10/11/2024 - The Loan transferred to Special Servicing in May 2024 and is currently in payment default. A Hello Letter and PNL have been sent to Borrower. Special Servicer has engaged counsel (Reed Smith). Working on Bring-Current in

efforts of returning to MS.

31

30321816

Various

PA

02/06/24

98

10/11/2024 - Borrower and Lender are working on a settlement agreement to bring the loan current. Negotiations are in process.

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 23 of 28

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 24 of 28

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 25 of 28

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 26 of 28

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)

6

0.00

0.00

5,875.00

0.00

0.00

0.00

0.00

0.00

0.15

0.00

0.00

0.00

10

0.00

0.00

5,000.00

0.00

0.00

0.00

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

(216.75)

0.00

0.00

0.00

19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5.97

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2.20

0.00

0.00

0.00

28

0.00

0.00

5,000.00

0.00

0.00

8,814.32

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

5,000.00

0.00

0.00

867.57

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

20,875.00

0.00

0.00

9,681.89

0.00

0.00

(208.43)

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

30,348.46

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 28

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28