BBCMS Mortgage Trust 2022 C15

10/30/2024 | Press release | Distributed by Public on 10/30/2024 11:12

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BBCMS Mortgage Trust 2022-C15

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2022-C15

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Barclays Commercial Mortgage Securities LLC

Certificate Factor Detail

4

Daniel Schmidt

[email protected];

[email protected]

Certificate Interest Reconciliation Detail

5

745 Seventh Avenue, 4th Floor | New York, NY 10019 | United States

Additional Information

6

Certificate Administrator

Computershare Trust Company, N.A.

Bond / Collateral Reconciliation - Cash Flows

7

Corporate Trust Services (CMBS)

[email protected];

[email protected]

Bond / Collateral Reconciliation - Balances

8

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

Current Mortgage Loan and Property Stratification

9-13

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Mortgage Loan Detail (Part 1)

14-16

Association

Executive Vice President - Division Head

[email protected]

Mortgage Loan Detail (Part 2)

17-19

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

Principal Prepayment Detail

20

Special Servicer

Rialto Capital Advisors, LLC

Historical Detail

21

Liat Heller

[email protected]

Delinquency Loan Detail

22

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

Collateral Stratification and Historical Detail

23

Operating Advisor & Asset

Pentalpha Surveillance LLC

Specially Serviced Loan Detail - Part 1

24

Representations Reviewer

Attention: BBCMS 2022-C15 Transaction Manager

[email protected]

Specially Serviced Loan Detail - Part 2

25

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

Modified Loan Detail

26

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

27

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

28

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

Interest Shortfall Detail - Collateral Level

29

Supplemental Notes

30

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 30

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

05552FAW7

2.890000%

12,900,000.00

7,533,868.32

241,318.70

18,144.07

0.00

0.00

259,462.77

7,292,549.62

30.17%

30.00%

A-2

05552FAX5

3.610000%

75,600,000.00

75,600,000.00

0.00

227,430.00

0.00

0.00

227,430.00

75,600,000.00

30.17%

30.00%

A-3

05552FAY3

3.752000%

87,800,000.00

87,800,000.00

0.00

274,521.33

0.00

0.00

274,521.33

87,800,000.00

30.17%

30.00%

A-4

05552FAZ0

3.524000%

125,000,000.00

125,000,000.00

0.00

367,083.33

0.00

0.00

367,083.33

125,000,000.00

30.17%

30.00%

A-5

05552FBA4

3.662000%

372,300,000.00

372,300,000.00

0.00

1,136,135.50

0.00

0.00

1,136,135.50

372,300,000.00

30.17%

30.00%

A-SB

05552FBB2

3.684000%

23,405,000.00

23,405,000.00

0.00

71,853.35

0.00

0.00

71,853.35

23,405,000.00

30.17%

30.00%

A-S

05552FBE6

3.752000%

94,593,000.00

94,593,000.00

0.00

295,760.78

0.00

0.00

295,760.78

94,593,000.00

20.62%

20.50%

B

05552FBF3

3.752000%

46,053,000.00

46,053,000.00

0.00

143,992.38

0.00

0.00

143,992.38

46,053,000.00

15.96%

15.88%

C

05552FBG1

3.828483%

42,318,000.00

42,318,000.00

0.00

135,011.45

0.00

0.00

135,011.45

42,318,000.00

11.69%

11.63%

D

05552FAE7

2.500000%

27,382,000.00

27,382,000.00

0.00

57,045.83

0.00

0.00

57,045.83

27,382,000.00

8.93%

8.88%

E

05552FAG2

2.500000%

19,914,000.00

19,914,000.00

0.00

41,487.50

0.00

0.00

41,487.50

19,914,000.00

6.91%

6.88%

F

05552FAJ6

2.500000%

22,404,000.00

22,404,000.00

0.00

46,675.00

0.00

0.00

46,675.00

22,404,000.00

4.65%

4.63%

G-RR

05552FAL1

3.828483%

9,957,000.00

9,957,000.00

0.00

31,766.84

0.00

0.00

31,766.84

9,957,000.00

3.65%

3.63%

H-RR*

05552FAN7

3.828483%

36,095,861.00

36,095,861.00

0.00

42,520.71

0.00

0.00

42,520.71

36,095,861.00

0.00%

0.00%

RR

05552FAU1

3.828483%

27,124,997.00

26,978,815.31

6,573.89

84,094.46

0.00

0.00

90,668.35

26,972,241.42

0.00%

0.00%

RR Interest

N/A

3.828483%

8,454,915.00

8,409,349.88

2,049.10

26,212.41

0.00

0.00

28,261.51

8,407,300.78

0.00%

0.00%

R

05552FAS6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

05552FAQ0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,031,301,773.00

1,025,743,894.51

249,941.69

2,999,734.94

0.00

0.00

3,249,676.63

1,025,493,952.82

X-A

05552FBC0

0.193347%

697,005,000.00

691,638,868.32

0.00

111,438.68

0.00

0.00

111,438.68

691,397,549.62

X-B

05552FBD8

0.058793%

182,964,000.00

182,964,000.00

0.00

8,964.17

0.00

0.00

8,964.17

182,964,000.00

X-D

05552FAA5

1.328483%

47,296,000.00

47,296,000.00

0.00

52,359.94

0.00

0.00

52,359.94

47,296,000.00

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 30

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution

Ending Balance Support¹

Support¹

X-F

05552FAC1

1.328483%

22,404,000.00

22,404,000.00

0.00

24,802.77

0.00

0.00

24,802.77

22,404,000.00

Notional SubTotal

949,669,000.00

944,302,868.32

0.00

197,565.56

0.00

0.00

197,565.56

944,061,549.62

Deal Distribution Total

249,941.69

3,197,300.50

0.00

0.00

3,447,242.19

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 30

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

05552FAW7

584.02080000

18.70687597

1.40651705

0.00000000

0.00000000

0.00000000

0.00000000

20.11339302

565.31392403

A-2

05552FAX5

1,000.00000000

0.00000000

3.00833333

0.00000000

0.00000000

0.00000000

0.00000000

3.00833333

1,000.00000000

A-3

05552FAY3

1,000.00000000

0.00000000

3.12666663

0.00000000

0.00000000

0.00000000

0.00000000

3.12666663

1,000.00000000

A-4

05552FAZ0

1,000.00000000

0.00000000

2.93666664

0.00000000

0.00000000

0.00000000

0.00000000

2.93666664

1,000.00000000

A-5

05552FBA4

1,000.00000000

0.00000000

3.05166667

0.00000000

0.00000000

0.00000000

0.00000000

3.05166667

1,000.00000000

A-SB

05552FBB2

1,000.00000000

0.00000000

3.07000000

0.00000000

0.00000000

0.00000000

0.00000000

3.07000000

1,000.00000000

A-S

05552FBE6

1,000.00000000

0.00000000

3.12666667

0.00000000

0.00000000

0.00000000

0.00000000

3.12666667

1,000.00000000

B

05552FBF3

1,000.00000000

0.00000000

3.12666667

0.00000000

0.00000000

0.00000000

0.00000000

3.12666667

1,000.00000000

C

05552FBG1

1,000.00000000

0.00000000

3.19040243

0.00000000

0.00000000

0.00000000

0.00000000

3.19040243

1,000.00000000

D

05552FAE7

1,000.00000000

0.00000000

2.08333321

0.00000000

0.00000000

0.00000000

0.00000000

2.08333321

1,000.00000000

E

05552FAG2

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F

05552FAJ6

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

G-RR

05552FAL1

1,000.00000000

0.00000000

3.19040273

0.00000000

0.00000000

0.00000000

0.00000000

3.19040273

1,000.00000000

H-RR

05552FAN7

1,000.00000000

0.00000000

1.17799406

2.01240829

13.91657426

0.00000000

0.00000000

1.17799406

1,000.00000000

RR

05552FAU1

994.61081268

0.24235542

3.10025693

0.07295153

0.50448964

0.00000000

0.00000000

3.34261235

994.36845726

RR Interest

N/A

994.61081276

0.24235607

3.10025707

0.07295165

0.50448526

0.00000000

0.00000000

3.34261314

994.36845669

R

05552FAS6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

05552FAQ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

05552FBC0

992.30115755

0.00000000

0.15988218

0.00000000

0.00000000

0.00000000

0.00000000

0.15988218

991.95493522

X-B

05552FBD8

1,000.00000000

0.00000000

0.04899417

0.00000000

0.00000000

0.00000000

0.00000000

0.04899417

1,000.00000000

X-D

05552FAA5

1,000.00000000

0.00000000

1.10706910

0.00000000

0.00000000

0.00000000

0.00000000

1.10706910

1,000.00000000

X-F

05552FAC1

1,000.00000000

0.00000000

1.10706883

0.00000000

0.00000000

0.00000000

0.00000000

1.10706883

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 30

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

09/01/24 - 09/30/24

30

0.00

18,144.07

0.00

18,144.07

0.00

0.00

0.00

18,144.07

0.00

A-2

09/01/24 - 09/30/24

30

0.00

227,430.00

0.00

227,430.00

0.00

0.00

0.00

227,430.00

0.00

A-3

09/01/24 - 09/30/24

30

0.00

274,521.33

0.00

274,521.33

0.00

0.00

0.00

274,521.33

0.00

A-4

09/01/24 - 09/30/24

30

0.00

367,083.33

0.00

367,083.33

0.00

0.00

0.00

367,083.33

0.00

A-5

09/01/24 - 09/30/24

30

0.00

1,136,135.50

0.00

1,136,135.50

0.00

0.00

0.00

1,136,135.50

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

71,853.35

0.00

71,853.35

0.00

0.00

0.00

71,853.35

0.00

X-A

09/01/24 - 09/30/24

30

0.00

111,438.68

0.00

111,438.68

0.00

0.00

0.00

111,438.68

0.00

X-B

09/01/24 - 09/30/24

30

0.00

8,964.17

0.00

8,964.17

0.00

0.00

0.00

8,964.17

0.00

X-D

09/01/24 - 09/30/24

30

0.00

52,359.94

0.00

52,359.94

0.00

0.00

0.00

52,359.94

0.00

X-F

09/01/24 - 09/30/24

30

0.00

24,802.77

0.00

24,802.77

0.00

0.00

0.00

24,802.77

0.00

A-S

09/01/24 - 09/30/24

30

0.00

295,760.78

0.00

295,760.78

0.00

0.00

0.00

295,760.78

0.00

B

09/01/24 - 09/30/24

30

0.00

143,992.38

0.00

143,992.38

0.00

0.00

0.00

143,992.38

0.00

C

09/01/24 - 09/30/24

30

0.00

135,011.45

0.00

135,011.45

0.00

0.00

0.00

135,011.45

0.00

D

09/01/24 - 09/30/24

30

0.00

57,045.83

0.00

57,045.83

0.00

0.00

0.00

57,045.83

0.00

E

09/01/24 - 09/30/24

30

0.00

41,487.50

0.00

41,487.50

0.00

0.00

0.00

41,487.50

0.00

F

09/01/24 - 09/30/24

30

0.00

46,675.00

0.00

46,675.00

0.00

0.00

0.00

46,675.00

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

31,766.84

0.00

31,766.84

0.00

0.00

0.00

31,766.84

0.00

H-RR

09/01/24 - 09/30/24

30

428,324.59

115,160.32

0.00

115,160.32

72,639.61

0.00

0.00

42,520.71

502,330.73

RR

09/01/24 - 09/30/24

30

11,668.24

86,073.28

0.00

86,073.28

1,978.81

0.00

0.00

84,094.46

13,684.28

RR Interest

09/01/24 - 09/30/24

30

3,636.98

26,829.21

0.00

26,829.21

616.80

0.00

0.00

26,212.41

4,265.38

Totals

443,629.81

3,272,535.73

0.00

3,272,535.73

75,235.22

0.00

0.00

3,197,300.50

520,280.39

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Additional Information

Available Funds Summary

Total Available Distribution Amount (1)

3,447,242.19

VRR Available Funds

118,929.86

Non-VRR Available Funds

3,328,312.32

Non-VRR Principal Distribution Amount

241,318.70

VRR Principal Distribution Amount

8,622.99

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

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 30

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,288,645.49

Master Servicing Fee

7,698.65

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,300.40

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

427.39

ARD Interest

0.00

Operating Advisor Fee

1,136.87

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

256.44

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,288,645.49

Total Fees

16,109.75

Principal

Expenses/Reimbursements

Scheduled Principal

249,941.69

Reimbursement for Interest on Advances

4.91

Unscheduled Principal Collections

ASER Amount

65,056.87

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

10,173.45

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

249,941.69

Total Expenses/Reimbursements

75,235.23

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,197,300.50

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

249,941.69

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

3,447,242.19

Total Funds Collected

3,538,587.18

Total Funds Distributed

3,538,587.17

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,025,743,894.98

1,025,743,894.98

Beginning Certificate Balance

1,025,743,894.51

(-) Scheduled Principal Collections

249,941.69

249,941.69

(-) Principal Distributions

249,941.69

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,025,493,953.29

1,025,493,953.29

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,025,911,317.31

1,025,911,317.31

Ending Certificate Balance

1,025,493,952.82

Ending Actual Collateral Balance

1,025,692,003.82

1,025,692,003.82

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.47)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.47)

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 8 of 30

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

4,999,999 or less

14

43,592,427.32

4.25%

89

4.2134

2.067830

1.59 or less

10

157,205,579.43

15.33%

89

4.6335

1.199326

5,000,000 to 9,999,999

14

97,230,000.00

9.48%

88

3.8704

2.208942

1.60 to 1.69

1

20,500,000.00

2.00%

89

4.4400

1.600000

10,000,000 to 19,999,999

13

170,281,362.25

16.60%

82

4.1583

2.311102

1.70 to 1.79

8

117,150,000.00

11.42%

89

4.1944

1.757230

20,000,000 to 29,999,999

10

233,611,128.48

22.78%

77

4.1968

2.076284

1.80 to 1.89

5

125,200,000.00

12.21%

88

3.6299

1.837109

30,000,000 to 39,999,999

4

125,779,035.24

12.27%

71

3.5431

2.503992

1.90 to 1.99

2

13,557,000.00

1.32%

88

4.3055

1.924310

40,000,000 or greater

7

355,000,000.00

34.62%

81

3.5242

2.315915

2.00 to 2.49

21

302,864,058.26

29.53%

80

3.8450

2.292132

Totals

62

1,025,493,953.29

100.00%

80

3.8472

2.262907

2.50 to 2.99

10

142,057,111.64

13.85%

60

3.4145

2.847802

3.00 to 3.99

4

116,460,203.96

11.36%

70

3.1551

3.555792

4.00 or greater

1

30,500,000.00

2.97%

89

3.4300

4.080000

Totals

62

1,025,493,953.29

100.00%

80

3.8472

2.262907

(1)

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

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

(2)

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

(3)

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

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

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 30

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Alabama

2

8,994,869.90

0.88%

87

3.6280

1.870000

South Carolina

2

5,015,613.85

0.49%

88

3.8937

2.419085

Arizona

4

19,147,087.14

1.87%

87

3.9445

1.843549

Texas

8

48,687,396.37

4.75%

89

4.2721

1.609927

Arkansas

1

3,100,000.00

0.30%

88

3.9350

2.420000

Virginia

3

33,808,559.08

3.30%

89

4.6642

1.223793

California

7

152,698,193.25

14.89%

62

2.8031

3.024764

Washington

3

69,641,903.33

6.79%

54

2.9971

2.386669

Colorado

2

20,700,000.00

2.02%

88

4.4151

2.637681

Washington, DC

2

21,000,000.00

2.05%

84

3.0025

2.950000

Connecticut

1

4,180,000.00

0.41%

89

4.3800

1.470000

Wisconsin

1

24,750,000.00

2.41%

89

4.2100

2.350000

Delaware

14

59,999,999.99

5.85%

88

3.6495

1.800000

Totals

154

1,025,493,953.29

100.00%

80

3.8472

2.262907

Florida

9

48,114,300.86

4.69%

88

4.3811

2.401214

Property Type³

Georgia

8

2,289,539.19

0.22%

85

3.7238

2.330000

Idaho

1

11,605,415.71

1.13%

86

3.7200

1.560000

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Illinois

2

11,770,035.19

1.15%

88

3.6406

2.924382

Properties

Balance

Agg. Bal.

DSCR¹

Indiana

8

2,568,507.84

0.25%

85

3.7238

2.330000

Industrial

16

93,278,630.93

9.10%

89

4.0132

2.033251

Louisiana

1

3,857,000.00

0.38%

89

4.4350

1.910000

Lodging

7

58,857,111.65

5.74%

89

4.0883

3.486758

Maine

3

37,374,104.51

3.64%

89

3.4664

3.673521

Mixed Use

4

17,318,619.27

1.69%

85

4.1526

1.310352

Maryland

2

24,022,596.10

2.34%

89

4.3209

1.639592

Mobile Home Park

2

29,296,391.12

2.86%

90

4.5897

1.467909

Massachusetts

2

4,250,605.93

0.41%

87

3.6280

2.200000

Multi-Family

40

119,029,035.22

11.61%

88

4.1399

1.701536

Michigan

17

41,135,697.71

4.01%

65

3.8237

3.222623

Office

26

419,772,989.47

40.93%

71

3.5373

2.486454

Missouri

1

3,486,425.05

0.34%

87

3.6280

2.200000

Other

5

5,344,560.00

0.52%

51

3.7780

3.890000

Nevada

9

71,982,778.05

7.02%

73

4.1862

2.266461

Retail

10

103,446,886.00

10.09%

79

4.1428

2.144056

New Jersey

1

50,000,000.00

4.88%

87

4.2600

2.240000

Self Storage

44

179,149,729.63

17.47%

88

3.8935

2.071761

New York

14

167,950,069.68

16.38%

89

4.3202

1.615306

Totals

154

1,025,493,953.29

100.00%

80

3.8472

2.262907

North Carolina

2

33,900,000.00

3.31%

89

4.3029

1.813407

Ohio

20

29,861,952.95

2.91%

89

4.5429

2.433275

Oklahoma

1

1,819,110.12

0.18%

87

3.6280

2.200000

Pennsylvania

3

7,782,191.49

0.76%

87

3.6280

1.870000

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 30

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

3.24999% or less

6

213,600,000.00

20.83%

58

2.7281

2.932528

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.25000% to 3.74999%

15

250,655,415.71

24.44%

88

3.6060

2.259518

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.75000% to 3.99999%

5

70,810,203.96

6.90%

60

3.8888

2.821307

25 months or greater

62

1,025,493,953.29

100.00%

80

3.8472

2.262907

4.00000% to 4.24999%

13

132,926,605.80

12.96%

89

4.1241

2.181278

Totals

62

1,025,493,953.29

100.00%

80

3.8472

2.262907

4.25000% to 4.49999%

14

201,252,843.05

19.62%

88

4.3372

1.999868

4.50000% to 4.74999%

3

33,388,908.62

3.26%

90

4.6192

1.452500

4.75000% or greater

6

122,859,976.15

11.98%

89

4.9487

1.523241

Totals

62

1,025,493,953.29

100.00%

80

3.8472

2.262907

(1)

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

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

(2)

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

(3)

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

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

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 30

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

80 months or less

5

170,360,203.96

16.61%

40

3.0062

2.903145

Interest Only

44

750,207,000.00

73.16%

78

3.6361

2.398126

81 months to 113 months

57

855,133,749.33

83.39%

88

4.0147

2.135358

355 months or less

18

275,286,953.29

26.84%

85

4.4225

1.894410

114 months to 117 months

0

0.00

0.00%

0

0.0000

0.000000

356 months or greater

0

0.00

0.00%

0

0.0000

0.000000

118 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

62

1,025,493,953.29

100.00%

80

3.8472

2.262907

Totals

62

1,025,493,953.29

100.00%

80

3.8472

2.262907

(1)

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

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

(2)

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

(3)

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

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

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 30

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

1

3,857,000.00

0.38%

89

4.4350

1.910000

No outstanding loans in this group

12 months or less

58

950,835,003.82

92.72%

79

3.8248

2.300585

13 months to 24 months

2

46,000,000.00

4.49%

87

3.6280

2.200000

25 months or greater

1

24,801,949.47

2.42%

89

5.0200

0.990000

Totals

62

1,025,493,953.29

100.00%

80

3.8472

2.262907

(1)

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

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

(2)

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

(3)

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

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

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1A-1-2

30320849

OF

Bellevue

WA

Actual/360

2.952%

159,900.00

0.00

0.00

N/A

02/06/29

--

65,000,000.00

65,000,000.00

10/06/24

2A2

30320697

OF

Los Angeles

CA

Actual/360

2.640%

143,027.08

0.00

0.00

N/A

12/06/31

--

65,000,000.00

65,000,000.00

10/06/24

3A5

30320850

OF

San Jose

CA

Actual/360

2.494%

72,756.25

0.00

0.00

12/06/26

04/06/32

--

35,000,000.00

35,000,000.00

10/06/24

3A6

30320851

Actual/360

2.494%

57,373.50

0.00

0.00

12/06/26

04/06/32

--

27,600,000.00

27,600,000.00

10/06/24

4A1

30320791

IN

New Castle

DE

Actual/360

3.650%

182,475.00

0.00

0.00

N/A

02/06/32

--

60,000,000.00

60,000,000.00

10/06/24

5A2

30320852

SS

Various

Various

Actual/360

3.628%

90,700.00

0.00

0.00

N/A

01/01/32

--

30,000,000.00

30,000,000.00

10/01/24

5A3

30320853

Actual/360

3.628%

60,466.67

0.00

0.00

N/A

01/01/32

--

20,000,000.00

20,000,000.00

10/01/24

5A5

30320854

Actual/360

3.628%

21,163.33

0.00

0.00

N/A

01/01/32

--

7,000,000.00

7,000,000.00

10/01/24

6A1

30320809

MF

Brooklyn

NY

Actual/360

4.045%

1,685.42

0.00

0.00

N/A

03/06/32

--

500,000.00

500,000.00

10/06/24

6A10

30508677

Actual/360

4.045%

1,685.42

0.00

0.00

N/A

03/06/32

--

500,000.00

500,000.00

10/06/24

6A2

30508673

Actual/360

4.045%

134,833.33

0.00

0.00

N/A

03/06/32

--

40,000,000.00

40,000,000.00

10/06/24

6A4

30508674

Actual/360

4.045%

33,708.33

0.00

0.00

N/A

03/06/32

--

10,000,000.00

10,000,000.00

10/06/24

6A6

30508675

Actual/360

4.045%

5,056.25

0.00

0.00

N/A

03/06/32

--

1,500,000.00

1,500,000.00

10/06/24

6A8

30508676

Actual/360

4.045%

1,685.42

0.00

0.00

N/A

03/06/32

--

500,000.00

500,000.00

10/06/24

7A2

30320856

OF

Newark

NJ

Actual/360

4.260%

159,750.00

0.00

0.00

N/A

01/06/32

--

45,000,000.00

45,000,000.00

10/06/24

7A5

30320859

Actual/360

4.260%

17,750.00

0.00

0.00

N/A

01/06/32

--

5,000,000.00

5,000,000.00

10/06/24

8A1

30320860

SS

Various

Various

Actual/360

3.628%

120,933.33

0.00

0.00

N/A

01/01/32

--

40,000,000.00

40,000,000.00

10/01/24

8A4

30320861

Actual/360

3.628%

18,140.00

0.00

0.00

N/A

01/01/32

--

6,000,000.00

6,000,000.00

10/01/24

9A3

30508380

OF

Las Vegas

NV

Actual/360

4.250%

141,666.67

0.00

0.00

N/A

01/06/32

--

40,000,000.00

40,000,000.00

10/06/24

10A3

30320862

OF

New York

NY

Actual/360

4.910%

81,833.33

0.00

0.00

N/A

02/06/32

--

20,000,000.00

20,000,000.00

10/06/24

10A5

30320863

Actual/360

4.910%

56,874.17

0.00

0.00

N/A

02/06/32

--

13,900,000.00

13,900,000.00

10/06/24

11

30320864

MF

Newport News

VA

Actual/360

4.785%

120,902.98

41,462.33

0.00

N/A

03/05/32

--

30,320,497.57

30,279,035.24

10/05/24

12

30320865

LO

Portland

ME

Actual/360

3.430%

87,179.17

0.00

0.00

N/A

03/01/32

--

30,500,000.00

30,500,000.00

10/01/24

13A-2-2

30508639

Various Detroit

MI

Actual/360

3.778%

81,856.67

0.00

0.00

N/A

01/01/29

--

26,000,000.00

26,000,000.00

10/01/24

14

30320866

MH

Houston

TX

Actual/360

4.640%

96,768.44

37,141.34

0.00

N/A

04/01/32

--

25,026,320.35

24,989,179.01

10/01/24

15

30508596

OF

Syracuse

NY

Actual/360

5.020%

103,882.95

30,628.20

0.00

N/A

03/06/32

--

24,832,577.67

24,801,949.47

09/06/23

16

30320867

RT

Green Bay

WI

Actual/360

4.210%

86,831.25

0.00

0.00

N/A

03/01/32

--

24,750,000.00

24,750,000.00

10/01/24

17

30508682

RT

Monroe

NC

Actual/360

4.430%

89,153.75

0.00

0.00

N/A

04/06/32

--

24,150,000.00

24,150,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

18A6

30320868

OF

Washington

DC

Actual/360

3.002%

27,522.92

0.00

0.00

N/A

10/01/31

--

11,000,000.00

11,000,000.00

10/01/24

18A7

30320869

Actual/360

3.002%

25,020.83

0.00

0.00

N/A

10/01/31

--

10,000,000.00

10,000,000.00

10/01/24

19

30508694

IN

Cincinnati

OH

Actual/360

4.800%

83,280.00

0.00

0.00

N/A

04/06/32

--

20,820,000.00

20,820,000.00

08/06/24

20

30320870

SS

Columbia

MD

Actual/360

4.440%

75,850.00

0.00

0.00

N/A

03/01/32

--

20,500,000.00

20,500,000.00

09/01/24

21A2

30320871

RT

Reno

NV

Actual/360

3.930%

55,018.37

39,297.93

0.00

N/A

12/01/26

--

16,799,501.89

16,760,203.96

10/01/24

22A2

30320822

LO

Various

NY

Actual/360

4.170%

53,246.86

24,715.99

0.00

N/A

03/06/32

--

15,322,836.19

15,298,120.20

10/06/24

23

30320872

OF

Fort Myers

FL

Actual/360

4.169%

53,849.58

0.00

0.00

N/A

01/06/32

--

15,500,000.00

15,500,000.00

10/06/24

24

30320873

SS

Denver

CO

Actual/360

4.447%

57,440.42

0.00

0.00

N/A

02/06/32

--

15,500,000.00

15,500,000.00

10/06/24

25A2

30320874

Various Various

NY

Actual/360

3.960%

50,160.00

0.00

0.00

N/A

02/06/32

--

15,200,000.00

15,200,000.00

10/06/24

26

30508715

LO

Bradenton

FL

Actual/360

5.530%

60,256.91

16,648.90

0.00

N/A

04/06/32

--

13,075,640.34

13,058,991.44

10/06/24

27

30320875

IN

Las Vegas

NV

Actual/360

4.450%

46,272.00

19,211.44

0.00

N/A

03/06/32

--

12,477,842.38

12,458,630.94

10/06/24

28

30320876

RT

Boise

ID

Actual/360

3.720%

36,040.29

20,483.04

0.00

N/A

12/06/31

--

11,625,898.75

11,605,415.71

10/06/24

29A10

30320878

MF

Various

Various

Actual/360

3.724%

15,515.88

0.00

0.00

N/A

11/06/31

--

5,000,000.00

5,000,000.00

10/06/24

29A8

30320877

Actual/360

3.724%

15,515.88

0.00

0.00

N/A

11/06/31

--

5,000,000.00

5,000,000.00

10/06/24

30

30320879

OF

Irvine

CA

Actual/360

4.210%

35,083.33

0.00

0.00

N/A

03/01/32

--

10,000,000.00

10,000,000.00

10/01/24

31

30320880

SS

Statesville

NC

Actual/360

3.988%

32,402.50

0.00

0.00

N/A

01/06/32

--

9,750,000.00

9,750,000.00

10/06/24

32

30320881

SS

Balch Springs

TX

Actual/360

4.254%

34,386.50

0.00

0.00

N/A

01/06/32

--

9,700,000.00

9,700,000.00

10/06/24

33

30320882

OF

Westmont

IL

Actual/360

3.645%

26,426.25

0.00

0.00

N/A

03/06/32

--

8,700,000.00

8,700,000.00

10/06/24

34

30320883

MF

Brooklyn

NY

Actual/360

3.560%

24,712.33

0.00

0.00

N/A

02/01/32

--

8,330,000.00

8,330,000.00

10/01/24

35

30320884

MF

Brooklyn

NY

Actual/360

3.500%

23,916.67

0.00

0.00

N/A

02/01/32

--

8,200,000.00

8,200,000.00

10/01/24

36

30320885

MU

Glendale

AZ

Actual/360

4.436%

27,725.00

0.00

0.00

N/A

02/06/32

--

7,500,000.00

7,500,000.00

10/06/24

37

30320886

SS

Bartow

FL

Actual/360

4.130%

20,650.00

0.00

0.00

N/A

04/01/32

--

6,000,000.00

6,000,000.00

10/01/24

38

30320887

SS

Monroe

MI

Actual/360

3.400%

16,575.00

0.00

0.00

N/A

01/06/32

--

5,850,000.00

5,850,000.00

10/06/24

39

30320888

SS

Grand Junction

CO

Actual/360

4.320%

18,720.00

0.00

0.00

N/A

03/01/32

--

5,200,000.00

5,200,000.00

10/01/24

40

30320889

RT

Gaylord

MI

Actual/360

4.150%

17,245.04

8,032.33

0.00

N/A

04/01/32

--

4,986,517.93

4,978,485.60

10/01/24

41

30320890

MF

Brooklyn

NY

Actual/360

4.563%

18,061.88

0.00

0.00

N/A

02/06/32

--

4,750,000.00

4,750,000.00

10/06/24

42

30320891

MH

Port Huron

MI

Actual/360

4.298%

15,451.40

6,812.53

0.00

N/A

03/06/32

--

4,314,024.64

4,307,212.11

10/06/24

43

30320892

MF

Brooklyn

NY

Actual/360

3.630%

13,521.75

0.00

0.00

N/A

02/01/32

--

4,470,000.00

4,470,000.00

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

44

30320893

RT

Waterbury

CT

Actual/360

4.380%

15,257.00

0.00

0.00

N/A

03/06/32

--

4,180,000.00

4,180,000.00

10/06/24

45

30320894

OF

Orange

OH

Actual/360

4.250%

13,812.50

0.00

0.00

N/A

04/01/32

--

3,900,000.00

3,900,000.00

10/01/24

46

30320895

RT

Port Allen

LA

Actual/360

4.435%

14,254.83

0.00

0.00

N/A

03/06/32

--

3,857,000.00

3,857,000.00

10/06/24

47

30320896

SS

Calexico

CA

Actual/360

4.550%

13,859.44

5,507.66

0.00

N/A

04/01/32

--

3,655,237.27

3,649,729.61

10/01/24

48

30320897

RT

Murrells Inlet

SC

Actual/360

4.020%

11,390.00

0.00

0.00

N/A

02/06/32

--

3,400,000.00

3,400,000.00

10/06/24

49

30320898

RT

Fayetteville

AR

Actual/360

3.935%

10,165.42

0.00

0.00

N/A

02/06/32

--

3,100,000.00

3,100,000.00

10/06/24

Totals

3,288,645.49

249,941.69

0.00

1,025,743,894.98

1,025,493,953.29

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1A-1-2

38,546,917.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A2

18,102,649.15

4,908,374.45

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A5

37,496,631.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3A6

37,496,631.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4A1

8,840,056.88

2,442,572.48

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A2

6,934,234.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5A3

6,934,234.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5A5

6,934,234.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

6A1

7,522,681.00

1,903,702.66

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

12,960.03

0.00

6A10

7,522,681.00

1,903,702.66

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A2

7,522,681.00

1,903,702.66

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A4

7,522,681.00

1,903,702.66

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A6

7,522,681.00

1,903,702.66

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A8

7,522,681.00

1,903,702.66

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7A2

10,860,196.68

11,719,116.06

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7A5

10,860,196.68

11,719,116.06

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A1

7,178,576.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8A4

7,178,576.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9A3

9,077,017.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

10A3

17,670,833.00

19,063,537.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10A5

17,670,833.00

19,063,537.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,145,905.91

2,229,141.52

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

4,890,244.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

13A-2-2

52,185,500.20

54,427,027.84

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,183,270.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

--

--

10/11/24

15,559,191.20

400,169.25

69,198.92

1,175,194.74

534,049.13

0.00

16

2,625,679.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,147,860.01

497,593.43

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

18A6

20,407,060.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18A7

20,407,060.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

19

2,723,110.90

680,066.82

01/01/24

03/31/24

--

0.00

0.00

83,065.90

169,247.80

466,338.15

0.00

20

1,495,930.00

0.00

--

--

--

0.00

0.00

75,657.82

75,657.82

0.00

0.00

21A2

15,397,801.04

15,365,077.36

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22A2

8,808,391.83

8,459,823.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,420,967.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,887,335.38

1,838,333.96

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25A2

2,307,438.67

2,325,434.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,810,554.43

2,764,221.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,871,575.93

1,967,435.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,124,787.12

1,195,725.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29A10

18,140,782.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

29A8

18,140,782.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

30

928,802.95

1,087,689.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

952,806.09

805,834.50

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

834,471.80

814,564.41

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

979,995.06

1,126,504.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

691,550.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

616,395.06

553,373.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

662,689.63

489,541.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

752,345.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

38

528,385.33

406,187.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

634,189.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

40

757,880.00

714,806.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

333,625.49

326,611.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

599,075.33

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

43

408,515.51

408,007.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 30

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

44

273,291.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

410,523.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

47

524,334.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

48

375,541.12

398,656.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

303,800.04

299,600.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

480,608,154.46

179,519,727.78

15,559,191.20

400,169.25

227,922.64

1,420,100.36

1,013,347.31

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 30

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 30

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

10/18/24

1

20,820,000.00

0

0.00

1

24,801,949.47

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.847172%

3.828325%

80

09/17/24

0

0.00

1

20,820,000.00

1

24,832,577.67

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.847329%

3.828483%

81

08/16/24

0

0.00

1

20,820,000.00

1

24,859,626.18

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.847471%

3.828624%

82

07/17/24

0

0.00

1

20,820,000.00

1

24,886,558.27

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.847612%

3.828765%

83

06/17/24

1

4,180,000.00

0

0.00

2

45,736,834.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.847768%

3.828921%

84

05/17/24

1

4,180,000.00

1

20,820,000.00

1

24,943,519.86

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.847907%

3.829060%

85

04/17/24

1

4,180,000.00

0

0.00

2

45,793,558.29

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.848061%

3.829215%

86

03/15/24

0

0.00

1

20,820,000.00

1

25,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.848200%

3.829353%

87

02/16/24

1

20,820,000.00

0

0.00

1

25,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.848330%

3.829483%

88

01/18/24

0

0.00

0

0.00

1

25,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.848437%

3.829590%

89

12/15/23

0

0.00

1

25,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.848544%

3.829696%

90

11/17/23

0

0.00

1

25,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.848661%

3.829814%

91

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

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

15

30508596

09/06/23

12

6

69,198.92

1,175,194.74

883,976.10

25,000,000.00

06/07/23

2

19

30508694

08/06/24

1

1

83,065.90

169,247.80

473,369.55

20,820,000.00

06/06/24

98

20

30320870

09/01/24

0

B

75,657.82

75,657.82

0.00

20,500,000.00

Totals

227,922.64

1,420,100.36

1,357,345.65

66,320,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 30

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

16,760,204

16,760,204

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

91,000,000

91,000,000

0

0

> 60 Months

917,733,749

0

45,621,949

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,025,493,953

979,872,004

20,820,000

0

24,801,949

0

Sep-24

1,025,743,895

980,091,317

0

20,820,000

24,832,578

0

Aug-24

1,025,972,323

980,292,697

0

20,820,000

24,859,626

0

Jul-24

1,026,199,873

980,493,315

0

20,820,000

24,886,558

0

Jun-24

1,026,447,185

976,530,351

4,180,000

0

45,736,834

0

May-24

1,026,672,907

976,729,387

4,180,000

20,820,000

24,943,520

0

Apr-24

1,026,918,456

976,944,898

4,180,000

0

45,793,558

0

Mar-24

1,027,142,364

981,322,364

0

20,820,000

25,000,000

0

Feb-24

1,027,373,644

981,553,644

20,820,000

0

25,000,000

0

Jan-24

1,027,569,483

1,002,569,483

0

0

25,000,000

0

Dec-23

1,027,764,583

1,002,764,583

0

25,000,000

0

0

Nov-23

1,027,976,298

1,002,976,298

0

25,000,000

0

0

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 30

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

15

30508596

24,801,949.47

25,000,000.00

12,300,000.00

12/22/23

1,253,481.18

0.99000

09/30/22

03/06/32

329

19

30508694

20,820,000.00

20,820,000.00

--

628,979.32

2.48000

03/31/24

04/06/32

I/O

Totals

45,621,949.47

45,820,000.00

12,300,000.00

1,882,460.50

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 30

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

15

30508596

OF

NY

06/07/23

2

10/11/2024 - Loan transferred to special servicing due to payment default. Borrower has not executed the Pre-Negotiation Letter. Borrower stopped depositing rents into the CMA account, which is an additional event of default. The Loan has

been accelerated . A foreclosure complaint was filed and receivership papers were also filed. A Receiver was appointed on 11/22/2023. There have been no offers from the borrower and Special Servicer continues to pursue a foreclosure

strategy. Borrower is seeking to remove the case to state court; briefs are filed but no ruling yet.

19

30508694

IN

OH

06/06/24

98

10/11/2024 - The Loan transferred on 6/6/2024 due to payment default. Special Servicer is reaching out to the Borrower and is evaluating the appropriate next steps with the asset.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 30

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

No modified loans this period

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 30

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 30

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 30

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

15

0.00

0.00

5,173.45

0.00

0.00

65,056.87

0.00

0.00

0.00

0.00

0.00

0.00

19

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

31

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

4.91

0.00

0.00

0.00

Total

0.00

0.00

10,173.45

0.00

0.00

65,056.87

0.00

0.00

4.91

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

75,235.23

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 30

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30