Results

BBCMS Mortgage Trust 2022-C16

10/30/2024 | Press release | Distributed by Public on 10/30/2024 10:56

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BBCMS Mortgage Trust 2022-C16

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2022-C16

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

(913) 253-9000

[email protected]

Mortgage Loan Detail (Part 2)

17-19

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

Principal Prepayment Detail

20

Special Servicer

LNR Partners, LLC

Historical Detail

21

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

Delinquency Loan Detail

22

[email protected]

Collateral Stratification and Historical Detail

23

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

Operating Advisor & Asset

Park Bridge Lender Services LLC

Specially Serviced Loan Detail - Part 1

24

Representations Reviewer

Specially Serviced Loan Detail - Part 2

25

Surveillance Manager

[email protected]

Modified Loan Detail

26

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

Historical Liquidated Loan Detail

27

Trustee

Wilmington Trust, National Association

Historical Bond / Collateral Loss Reconciliation Detail

28

Attention: CMBS Trustee

(302) 636-4140

[email protected]

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

05552YAA4

4.021000%

15,000,000.00

8,911,973.23

264,603.85

29,862.54

0.00

0.00

294,466.39

8,647,369.38

30.19%

30.00%

A-2

05552YAB2

4.600000%

108,000,000.00

108,000,000.00

0.00

414,000.00

0.00

0.00

414,000.00

108,000,000.00

30.19%

30.00%

A-3

05552YAC0

4.600000%

16,000,000.00

16,000,000.00

0.00

61,333.33

0.00

0.00

61,333.33

16,000,000.00

30.19%

30.00%

A-4

05552YAD8

4.416000%

150,000,000.00

150,000,000.00

0.00

552,000.00

0.00

0.00

552,000.00

150,000,000.00

30.19%

30.00%

A-5

05552YAE6

4.600000%

410,000,000.00

410,000,000.00

0.00

1,571,666.67

0.00

0.00

1,571,666.67

410,000,000.00

30.19%

30.00%

A-SB

05552YAF3

4.600000%

22,296,000.00

22,296,000.00

0.00

85,468.00

0.00

0.00

85,468.00

22,296,000.00

30.19%

30.00%

A-S

05552YAJ5

4.600000%

113,347,000.00

113,347,000.00

0.00

434,496.83

0.00

0.00

434,496.83

113,347,000.00

19.12%

19.00%

B

05552YAK2

4.600000%

46,369,000.00

46,369,000.00

0.00

177,747.83

0.00

0.00

177,747.83

46,369,000.00

14.59%

14.50%

C

05552YAL0

4.600000%

41,217,000.00

41,217,000.00

0.00

157,998.50

0.00

0.00

157,998.50

41,217,000.00

10.57%

10.50%

D

05552YAX4

2.500000%

24,472,000.00

24,472,000.00

0.00

50,983.33

0.00

0.00

50,983.33

24,472,000.00

8.18%

8.13%

E

05552YAZ9

2.500000%

16,745,000.00

16,745,000.00

0.00

34,885.42

0.00

0.00

34,885.42

16,745,000.00

6.54%

6.50%

F

05552YBB1

2.500000%

23,184,000.00

23,184,000.00

0.00

48,300.00

0.00

0.00

48,300.00

23,184,000.00

4.28%

4.25%

G

05552YBD7

3.350000%

10,304,000.00

10,304,000.00

0.00

28,765.33

0.00

0.00

28,765.33

10,304,000.00

3.27%

3.25%

H

05552YBF2

3.350000%

12,881,000.00

12,881,000.00

0.00

35,959.46

0.00

0.00

35,959.46

12,881,000.00

2.01%

2.00%

J*

05552YBH8

3.350000%

20,608,590.00

20,608,590.00

0.00

57,492.96

0.00

0.00

57,492.96

20,608,590.00

0.00%

0.00%

R

05552YBK1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

05552YBL9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

VRR

05552YBN5

4.680719%

54,232,821.00

53,912,398.54

13,926.52

210,288.59

0.00

0.00

224,215.11

53,898,472.02

0.00%

0.00%

Regular SubTotal

1,084,656,411.00

1,078,247,961.77

278,530.37

3,951,248.79

0.00

0.00

4,229,779.16

1,077,969,431.40

X-A

05552YAG1

0.126524%

721,296,000.00

715,207,973.23

0.00

75,409.12

0.00

0.00

75,409.12

714,943,369.38

X-B

05552YAH9

0.080719%

200,933,000.00

200,933,000.00

0.00

13,515.94

0.00

0.00

13,515.94

200,933,000.00

X-D

05552YAM8

2.180719%

41,217,000.00

41,217,000.00

0.00

74,902.25

0.00

0.00

74,902.25

41,217,000.00

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

05552YAP1

2.180719%

23,184,000.00

23,184,000.00

0.00

42,131.49

0.00

0.00

42,131.49

23,184,000.00

X-G

05552YAR7

1.330719%

10,304,000.00

10,304,000.00

0.00

11,426.44

0.00

0.00

11,426.44

10,304,000.00

X-H

05552YAT3

1.330719%

12,881,000.00

12,881,000.00

0.00

14,284.16

0.00

0.00

14,284.16

12,881,000.00

X-J

05552YAV8

1.330719%

20,608,590.00

20,608,590.00

0.00

22,853.54

0.00

0.00

22,853.54

20,608,590.00

Notional SubTotal

1,030,423,590.00

1,024,335,563.23

0.00

254,522.94

0.00

0.00

254,522.94

1,024,070,959.38

Deal Distribution Total

278,530.37

4,205,771.73

0.00

0.00

4,484,302.10

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

Pass-Through Rates with respect to any Class of Certificates on next 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

05552YAA4

594.13154867

17.64025667

1.99083600

0.00000000

0.00000000

0.00000000

0.00000000

19.63109267

576.49129200

A-2

05552YAB2

1,000.00000000

0.00000000

3.83333333

0.00000000

0.00000000

0.00000000

0.00000000

3.83333333

1,000.00000000

A-3

05552YAC0

1,000.00000000

0.00000000

3.83333313

0.00000000

0.00000000

0.00000000

0.00000000

3.83333313

1,000.00000000

A-4

05552YAD8

1,000.00000000

0.00000000

3.68000000

0.00000000

0.00000000

0.00000000

0.00000000

3.68000000

1,000.00000000

A-5

05552YAE6

1,000.00000000

0.00000000

3.83333334

0.00000000

0.00000000

0.00000000

0.00000000

3.83333334

1,000.00000000

A-SB

05552YAF3

1,000.00000000

0.00000000

3.83333333

0.00000000

0.00000000

0.00000000

0.00000000

3.83333333

1,000.00000000

A-S

05552YAJ5

1,000.00000000

0.00000000

3.83333330

0.00000000

0.00000000

0.00000000

0.00000000

3.83333330

1,000.00000000

B

05552YAK2

1,000.00000000

0.00000000

3.83333326

0.00000000

0.00000000

0.00000000

0.00000000

3.83333326

1,000.00000000

C

05552YAL0

1,000.00000000

0.00000000

3.83333333

0.00000000

0.00000000

0.00000000

0.00000000

3.83333333

1,000.00000000

D

05552YAX4

1,000.00000000

0.00000000

2.08333320

0.00000000

0.00000000

0.00000000

0.00000000

2.08333320

1,000.00000000

E

05552YAZ9

1,000.00000000

0.00000000

2.08333353

0.00000000

0.00000000

0.00000000

0.00000000

2.08333353

1,000.00000000

F

05552YBB1

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

G

05552YBD7

1,000.00000000

0.00000000

2.79166634

0.00000000

0.00000000

0.00000000

0.00000000

2.79166634

1,000.00000000

H

05552YBF2

1,000.00000000

0.00000000

2.79166680

0.00000000

0.00000000

0.00000000

0.00000000

2.79166680

1,000.00000000

J

05552YBH8

1,000.00000000

0.00000000

2.78975709

0.00190988

1.49267951

0.00000000

0.00000000

2.78975709

1,000.00000000

R

05552YBK1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

05552YBL9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR

05552YBN5

994.09172427

0.25679136

3.87751524

0.00003817

0.03003403

0.00000000

0.00000000

4.13430660

993.83493291

Notional Certificates

X-A

05552YAG1

991.55959998

0.00000000

0.10454670

0.00000000

0.00000000

0.00000000

0.00000000

0.10454670

991.19275496

X-B

05552YAH9

1,000.00000000

0.00000000

0.06726590

0.00000000

0.00000000

0.00000000

0.00000000

0.06726590

1,000.00000000

X-D

05552YAM8

1,000.00000000

0.00000000

1.81726593

0.00000000

0.00000000

0.00000000

0.00000000

1.81726593

1,000.00000000

X-F

05552YAP1

1,000.00000000

0.00000000

1.81726579

0.00000000

0.00000000

0.00000000

0.00000000

1.81726579

1,000.00000000

X-G

05552YAR7

1,000.00000000

0.00000000

1.10893245

0.00000000

0.00000000

0.00000000

0.00000000

1.10893245

1,000.00000000

X-H

05552YAT3

1,000.00000000

0.00000000

1.10893254

0.00000000

0.00000000

0.00000000

0.00000000

1.10893254

1,000.00000000

X-J

05552YAV8

1,000.00000000

0.00000000

1.10893273

0.00000000

0.00000000

0.00000000

0.00000000

1.10893273

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

29,862.54

0.00

29,862.54

0.00

0.00

0.00

29,862.54

0.00

A-2

09/01/24 - 09/30/24

30

0.00

414,000.00

0.00

414,000.00

0.00

0.00

0.00

414,000.00

0.00

A-3

09/01/24 - 09/30/24

30

0.00

61,333.33

0.00

61,333.33

0.00

0.00

0.00

61,333.33

0.00

A-4

09/01/24 - 09/30/24

30

0.00

552,000.00

0.00

552,000.00

0.00

0.00

0.00

552,000.00

0.00

A-5

09/01/24 - 09/30/24

30

0.00

1,571,666.67

0.00

1,571,666.67

0.00

0.00

0.00

1,571,666.67

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

85,468.00

0.00

85,468.00

0.00

0.00

0.00

85,468.00

0.00

X-A

09/01/24 - 09/30/24

30

0.00

75,409.12

0.00

75,409.12

0.00

0.00

0.00

75,409.12

0.00

X-B

09/01/24 - 09/30/24

30

0.00

13,515.94

0.00

13,515.94

0.00

0.00

0.00

13,515.94

0.00

X-D

09/01/24 - 09/30/24

30

0.00

74,902.25

0.00

74,902.25

0.00

0.00

0.00

74,902.25

0.00

X-F

09/01/24 - 09/30/24

30

0.00

42,131.49

0.00

42,131.49

0.00

0.00

0.00

42,131.49

0.00

X-G

09/01/24 - 09/30/24

30

0.00

11,426.44

0.00

11,426.44

0.00

0.00

0.00

11,426.44

0.00

X-H

09/01/24 - 09/30/24

30

0.00

14,284.16

0.00

14,284.16

0.00

0.00

0.00

14,284.16

0.00

X-J

09/01/24 - 09/30/24

30

0.00

22,853.54

0.00

22,853.54

0.00

0.00

0.00

22,853.54

0.00

A-S

09/01/24 - 09/30/24

30

0.00

434,496.83

0.00

434,496.83

0.00

0.00

0.00

434,496.83

0.00

B

09/01/24 - 09/30/24

30

0.00

177,747.83

0.00

177,747.83

0.00

0.00

0.00

177,747.83

0.00

C

09/01/24 - 09/30/24

30

0.00

157,998.50

0.00

157,998.50

0.00

0.00

0.00

157,998.50

0.00

D

09/01/24 - 09/30/24

30

0.00

50,983.33

0.00

50,983.33

0.00

0.00

0.00

50,983.33

0.00

E

09/01/24 - 09/30/24

30

0.00

34,885.42

0.00

34,885.42

0.00

0.00

0.00

34,885.42

0.00

F

09/01/24 - 09/30/24

30

0.00

48,300.00

0.00

48,300.00

0.00

0.00

0.00

48,300.00

0.00

G

09/01/24 - 09/30/24

30

0.00

28,765.33

0.00

28,765.33

0.00

0.00

0.00

28,765.33

0.00

H

09/01/24 - 09/30/24

30

0.00

35,959.46

0.00

35,959.46

0.00

0.00

0.00

35,959.46

0.00

J

09/01/24 - 09/30/24

30

30,637.14

57,532.31

0.00

57,532.31

39.36

0.00

0.00

57,492.96

30,762.02

VRR

09/01/24 - 09/30/24

30

1,620.44

210,290.66

0.00

210,290.66

2.07

0.00

0.00

210,288.59

1,628.83

Totals

32,257.58

4,205,813.15

0.00

4,205,813.15

41.43

0.00

0.00

4,205,771.73

32,390.85

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Additional Information

Available Funds Summary

Total Available Distribution Amount (1)

4,484,302.10

VRR Available Funds

224,215.11

Non-VRR Available Funds

4,260,086.99

Non-VRR Principal Distribution Amount

264,603.85

VRR Principal Distribution Amount

13,926.52

(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

4,217,815.88

Master Servicing Fee

3,933.80

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,882.97

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

449.27

ARD Interest

0.00

Operating Advisor Fee

1,239.99

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

206.66

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

4,217,815.88

Total Fees

12,002.69

Principal

Expenses/Reimbursements

Scheduled Principal

278,530.37

Reimbursement for Interest on Advances

41.43

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

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

278,530.37

Total Expenses/Reimbursements

41.43

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,205,771.73

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

278,530.37

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

4,484,302.10

Total Funds Collected

4,496,346.25

Total Funds Distributed

4,496,346.22

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,078,247,962.36

1,078,247,962.36

Beginning Certificate Balance

1,078,247,961.77

(-) Scheduled Principal Collections

278,530.37

278,530.37

(-) Principal Distributions

278,530.37

(-) 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

1,077,969,431.99

1,077,969,431.99

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,078,247,962.36

1,078,247,962.36

Ending Certificate Balance

1,077,969,431.40

Ending Actual Collateral Balance

1,077,969,431.99

1,077,969,431.99

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.59)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.59)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.68%

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

12

39,259,599.05

3.64%

87

5.0683

2.533958

1.59 or less

20

345,739,947.36

32.07%

91

5.5068

1.212499

5,000,000 to 9,999,999

19

135,505,500.67

12.57%

89

5.0502

1.879527

1.60 to 1.69

6

109,899,666.80

10.20%

56

4.0465

1.666670

10,000,000 to 19,999,999

19

261,566,074.74

24.26%

87

4.7620

2.144260

1.70 to 1.79

9

92,484,740.36

8.58%

90

5.1160

1.737238

20,000,000 to 29,999,999

15

346,948,257.53

32.19%

79

4.5474

1.759261

1.80 to 1.89

5

63,300,354.46

5.87%

90

4.3873

1.822662

30,000,000 to 39,999,999

4

129,130,000.00

11.98%

88

4.1085

2.461038

1.90 to 1.99

3

24,560,000.00

2.28%

91

5.3324

1.971759

40,000,000 or 69,999,999

2

89,560,000.00

8.31%

58

3.8361

2.253202

2.00 to 2.49

20

317,309,738.63

29.44%

77

4.2870

2.262521

70,000,000 or greater

1

76,000,000.00

7.05%

92

6.3070

0.440000

2.50 to 2.99

4

40,724,984.38

3.78%

90

5.0090

2.612155

Totals

72

1,077,969,431.99

100.00%

83

4.6940

1.928104

3.00 to 3.99

2

65,000,000.00

6.03%

86

2.6405

3.510000

4.00 or greater

3

18,950,000.00

1.76%

90

4.9406

5.231768

Totals

72

1,077,969,431.99

100.00%

83

4.6940

1.928104

(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

3,930,000.00

0.36%

91

4.5800

2.280000

Pennsylvania

3

27,280,702.00

2.53%

91

5.4652

1.818965

California

15

201,851,637.41

18.73%

89

4.3394

2.169006

Rhode Island

2

9,100,000.00

0.84%

90

5.5475

1.435714

Colorado

2

21,660,000.00

2.01%

91

5.6069

1.863984

South Carolina

3

13,120,000.00

1.22%

90

5.1035

2.007744

Connecticut

1

2,950,000.00

0.27%

91

6.1500

1.430000

Tennessee

10

77,472,317.59

7.19%

90

4.9554

1.963626

Delaware

15

28,230,801.00

2.62%

88

3.6571

1.803924

Texas

16

134,367,207.35

12.46%

91

5.8393

0.960774

Florida

4

53,150,000.00

4.93%

90

4.7819

2.198128

Virginia

2

4,650,686.00

0.43%

89

3.9207

2.418247

Georgia

1

4,200,000.00

0.39%

85

5.2700

1.540000

Washington

8

62,150,000.00

5.77%

81

4.4494

2.464714

Hawaii

1

9,600,000.00

0.89%

92

5.7350

1.830000

West Virginia

1

1,027,600.00

0.10%

91

4.5800

2.280000

Illinois

14

33,962,600.26

3.15%

87

4.6090

2.222996

Wisconsin

2

4,583,200.00

0.43%

91

4.5800

2.280000

Indiana

4

3,242,685.00

0.30%

89

3.9274

2.416844

Totals

155

1,077,969,431.99

100.00%

83

4.6940

1.928104

Iowa

1

653,714.00

0.06%

89

3.8647

2.430000

Property Type³

Kansas

1

1,872,000.00

0.17%

89

3.8647

2.430000

Kentucky

1

551,600.00

0.05%

91

4.5800

2.280000

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Louisiana

8

30,079,229.98

2.79%

91

4.8989

2.389599

Properties

Balance

Agg. Bal.

DSCR¹

Maine

1

436,800.00

0.04%

91

4.5800

2.280000

Industrial

39

125,096,319.86

11.60%

90

4.5861

2.045911

Maryland

2

35,067,143.00

3.25%

91

5.0292

1.424726

Lodging

5

34,183,383.69

3.17%

86

5.0686

1.965163

Michigan

5

26,575,600.00

2.47%

91

5.1088

2.002847

Mobile Home Park

10

40,200,000.00

3.73%

91

5.8663

1.567861

Minnesota

2

12,667,429.00

1.18%

91

5.1116

1.749199

Multi-Family

11

181,414,306.53

16.83%

70

4.8970

1.122168

Missouri

2

7,668,421.00

0.71%

92

5.4934

2.137021

Office

18

308,343,150.69

28.60%

77

4.1209

2.238835

Nevada

7

14,129,143.00

1.31%

87

4.2192

1.822744

Other

1

9,150,064.83

0.85%

91

4.7250

1.460000

New Hampshire

1

4,145,714.00

0.38%

89

3.8647

2.430000

Retail

57

303,877,245.91

28.19%

89

4.8830

2.011808

New Jersey

6

123,404,572.00

11.45%

63

4.1085

2.118747

Self Storage

14

75,704,963.82

7.02%

91

5.1658

2.294287

New Mexico

1

6,350,000.00

0.59%

91

5.9300

1.520000

Totals

155

1,077,969,431.99

100.00%

83

4.6940

1.928104

New York

5

91,850,064.83

8.52%

49

3.5694

2.074719

Ohio

6

25,988,567.91

2.41%

91

5.3227

1.729885

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

9

212,000,000.00

19.67%

52

2.9577

2.475472

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.25000 to 3.99999

5

93,219,840.31

8.65%

88

3.8043

2.186490

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.00000 to 4.49999

4

47,730,252.78

4.43%

86

4.2720

2.060214

25 months or greater

72

1,077,969,431.99

100.00%

83

4.6940

1.928104

4.50000 to 4.99999

11

156,253,825.42

14.50%

91

4.7397

2.457344

Totals

72

1,077,969,431.99

100.00%

83

4.6940

1.928104

5.00000 to 5.49999

29

338,331,106.32

31.39%

91

5.2301

1.637371

5.50000 to 5.99999

11

146,334,407.16

13.58%

91

5.7087

1.833868

6.00000 or greater

3

84,100,000.00

7.80%

92

6.2894

0.537188

Totals

72

1,077,969,431.99

100.00%

83

4.6940

1.928104

(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

60 months or less

6

130,000,000.00

12.06%

34

3.0846

1.977231

Interest Only

50

807,649,999.45

74.92%

81

4.5814

1.976736

61 months to 93 months

66

947,969,431.99

87.94%

90

4.9147

1.921367

352 months or less

22

270,319,432.54

25.08%

90

5.0306

1.782805

94 months to 116 months

0

0.00

0.00%

0

0.0000

0.000000

353 months or greater

0

0.00

0.00%

0

0.0000

0.000000

117 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

72

1,077,969,431.99

100.00%

83

4.6940

1.928104

Totals

72

1,077,969,431.99

100.00%

83

4.6940

1.928104

(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

12 months or less

71

1,071,244,447.61

99.38%

83

4.6898

1.922631

No outstanding loans in this group

13 months to 24 months

1

6,724,984.38

0.62%

90

5.3650

2.800000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

72

1,077,969,431.99

100.00%

83

4.6940

1.928104

(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

1

30321103

MF

Houston

TX

Actual/360

6.307%

399,443.33

0.00

0.00

N/A

06/01/32

--

76,000,000.00

76,000,000.00

10/01/24

2A2

30509035

MF

New York

NY

Actual/360

3.040%

63,333.33

0.00

0.00

N/A

06/06/27

--

25,000,000.00

25,000,000.00

09/06/24

2A5

30509038

Actual/360

3.040%

50,666.67

0.00

0.00

N/A

06/06/27

--

20,000,000.00

20,000,000.00

09/06/24

2A8

30509041

Actual/360

3.040%

50,666.67

0.00

0.00

N/A

06/06/27

--

20,000,000.00

20,000,000.00

09/06/24

3A3

30320698

OF

Los Angeles

CA

Actual/360

2.640%

77,014.58

0.00

0.00

N/A

12/06/31

--

35,000,000.00

35,000,000.00

10/06/24

3A4

30320699

Actual/360

2.640%

66,012.50

0.00

0.00

N/A

12/06/31

--

30,000,000.00

30,000,000.00

10/06/24

4A2

30508837

OF

Santa Clara

CA

Actual/360

5.100%

85,000.00

0.00

0.00

N/A

04/06/32

--

20,000,000.00

20,000,000.00

10/06/24

4A3

30508838

Actual/360

5.100%

85,000.00

0.00

0.00

N/A

04/06/32

--

20,000,000.00

20,000,000.00

10/06/24

4A4

30508839

Actual/360

5.100%

85,000.00

0.00

0.00

N/A

04/06/32

--

20,000,000.00

20,000,000.00

10/06/24

4A9

30508844

Actual/360

5.100%

21,250.00

0.00

0.00

N/A

04/06/32

--

5,000,000.00

5,000,000.00

10/06/24

5A-A-2

30508569

OF

Jersey City

NJ

Actual/360

3.192%

127,680.00

0.00

0.00

N/A

03/08/27

--

48,000,000.00

48,000,000.00

10/08/24

6A2

30321104

RT

Various

Various

Actual/360

4.580%

158,620.67

0.00

0.00

N/A

05/01/32

--

41,560,000.00

41,560,000.00

10/01/24

7A9

30321105

OF

Holmdel

NJ

Actual/360

5.110%

106,458.33

0.00

0.00

N/A

05/06/32

--

25,000,000.00

25,000,000.00

10/06/24

7A10

30321106

Actual/360

5.110%

42,583.33

0.00

0.00

N/A

05/06/32

--

10,000,000.00

10,000,000.00

10/06/24

7A11

30321107

Actual/360

5.110%

21,291.67

0.00

0.00

N/A

05/06/32

--

5,000,000.00

5,000,000.00

10/06/24

8A-2-B-2

30321108

IN

Various

Various

Actual/360

3.865%

69,778.51

0.00

0.00

N/A

03/06/32

--

21,666,666.30

21,666,666.30

10/06/24

8A-2-B-3

30321109

Actual/360

3.865%

59,043.36

0.00

0.00

N/A

03/06/32

--

18,333,333.15

18,333,333.15

10/06/24

9A1

30508968

IN

Various

Various

Actual/360

5.700%

95,000.00

0.00

0.00

N/A

06/06/32

--

20,000,000.00

20,000,000.00

10/06/24

9A3

30508970

Actual/360

5.700%

47,500.00

0.00

0.00

N/A

06/06/32

--

10,000,000.00

10,000,000.00

10/06/24

9A4

30508971

Actual/360

5.700%

23,750.00

0.00

0.00

N/A

06/06/32

--

5,000,000.00

5,000,000.00

10/06/24

10

30321110

MH

Various

Various

Actual/360

5.930%

168,016.67

0.00

0.00

N/A

05/06/32

--

34,000,000.00

34,000,000.00

10/06/24

11

30321111

RT

Perry Hall

MD

Actual/360

5.220%

131,065.50

0.00

0.00

N/A

05/06/32

--

30,130,000.00

30,130,000.00

10/06/24

12A1

30321112

RT

Cookeville

TN

30/360

5.400%

130,517.75

37,941.49

0.00

N/A

05/06/32

--

29,003,943.68

28,966,002.19

10/06/24

13

30321114

RT

New Port Richey

FL

Actual/360

4.850%

115,187.50

0.00

0.00

05/06/32

05/06/34

--

28,500,000.00

28,500,000.00

10/06/24

14A2

30320792

IN

New Castle

DE

Actual/360

3.650%

85,155.00

0.00

0.00

N/A

02/06/32

--

28,000,000.00

28,000,000.00

10/06/24

15A1

30321092

Various Various

CA

Actual/360

5.144%

103,668.87

32,745.28

0.00

N/A

05/06/32

--

24,184,028.68

24,151,283.40

10/06/24

16

30321115

MF

Various

TX

Actual/360

5.210%

100,707.27

31,227.64

0.00

N/A

04/06/32

--

23,195,533.28

23,164,305.64

10/06/24

17

30321116

SS

Various

WA

Actual/360

4.750%

89,062.50

0.00

0.00

N/A

06/01/32

--

22,500,000.00

22,500,000.00

10/01/24

© 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

18

30321117

RT

Columbus

OH

Actual/360

5.630%

88,781.35

23,533.21

0.00

N/A

05/06/32

--

18,923,200.01

18,899,666.80

10/06/24

19

30321118

RT

San Diego

CA

Actual/360

4.420%

65,481.32

27,378.14

0.00

N/A

04/01/32

--

17,777,732.60

17,750,354.46

10/01/24

20A-1-3

30321119

OF

Bellevue

WA

Actual/360

2.952%

24,600.00

0.00

0.00

N/A

02/06/29

--

10,000,000.00

10,000,000.00

10/06/24

20A-1-4

30321120

Actual/360

2.952%

17,220.00

0.00

0.00

N/A

02/06/29

--

7,000,000.00

7,000,000.00

10/06/24

21A2

30321121

RT

Mays Landing

NJ

Actual/360

3.200%

45,333.33

0.00

0.00

N/A

03/01/30

--

17,000,000.00

17,000,000.00

10/01/24

22

30321122

OF

Westminster

CO

Actual/360

5.450%

74,982.92

0.00

0.00

N/A

05/06/32

--

16,510,000.00

16,510,000.00

10/06/24

23A1

30508078

OF

Oak Ridge

TN

Actual/360

3.804%

48,691.14

26,830.84

0.00

N/A

11/05/31

--

15,359,980.83

15,333,149.99

10/05/24

24

30321123

IN

Kalamazoo

MI

Actual/360

5.515%

68,019.57

0.00

0.00

N/A

05/01/32

--

14,800,000.00

14,800,000.00

10/01/24

25

30321124

LO

Corpus Christi

TX

Actual/360

5.550%

64,066.96

17,576.04

0.00

N/A

04/06/32

--

13,852,316.40

13,834,740.36

10/06/24

26

30508873

RT

Bronx

NY

Actual/360

4.972%

55,937.25

0.00

0.00

N/A

04/06/32

--

13,500,000.00

13,500,000.00

10/06/24

27

30321125

RT

Kent

WA

Actual/360

5.360%

60,300.00

0.00

0.00

N/A

05/06/32

--

13,500,000.00

13,500,000.00

10/06/24

28

30321126

OF

Newark

NJ

Actual/360

5.700%

61,750.00

0.00

0.00

N/A

05/06/32

--

13,000,000.00

13,000,000.00

10/06/24

29A4

30508381

OF

Las Vegas

NV

Actual/360

4.250%

46,041.67

0.00

0.00

N/A

01/06/32

--

13,000,000.00

13,000,000.00

10/06/24

30

30321127

RT

Houma

LA

Actual/360

5.315%

54,345.62

15,111.63

0.00

N/A

05/06/32

--

12,269,941.61

12,254,829.98

10/06/24

31

30508685

RT

Orlando

FL

Actual/360

4.090%

40,900.00

0.00

0.00

N/A

03/06/32

--

12,000,000.00

12,000,000.00

10/06/24

32

30321128

RT

Saint Paul

MN

Actual/360

5.275%

49,233.33

0.00

0.00

N/A

05/06/32

--

11,200,000.00

11,200,000.00

10/06/24

33

30321129

RT

Macomb

MI

Actual/360

4.600%

40,825.00

0.00

0.00

N/A

04/06/32

--

10,650,000.00

10,650,000.00

10/06/24

34

30321130

RT

Addison

IL

Actual/360

3.999%

32,996.52

14,739.24

0.00

N/A

02/06/32

--

9,901,430.11

9,886,690.87

10/06/24

35

30321131

SS

Kailua Kona

HI

Actual/360

5.735%

45,880.00

0.00

0.00

N/A

06/01/32

--

9,600,000.00

9,600,000.00

10/01/24

36

30321132

OF

Sacramento

CA

Actual/360

5.140%

40,691.67

0.00

0.00

N/A

05/06/32

--

9,500,000.00

9,500,000.00

10/06/24

37

30321133

98

New York

NY

Actual/360

4.725%

36,080.88

13,332.56

0.00

N/A

05/06/32

--

9,163,397.09

9,150,064.53

10/06/24

38

30321134

SS

Crossville

TN

Actual/360

4.970%

37,275.00

0.00

0.00

N/A

05/01/32

--

9,000,000.00

9,000,000.00

10/01/24

39

30321135

MF

Philadelphia

PA

Actual/360

5.095%

38,212.50

0.00

0.00

N/A

05/06/32

--

9,000,000.00

9,000,000.00

10/06/24

40

30321136

LO

Bedford

TX

Actual/360

4.545%

32,787.69

13,054.95

0.00

N/A

04/06/32

--

8,656,815.84

8,643,760.89

10/06/24

41

30321137

MF

Fort Pierce

FL

Actual/360

5.445%

37,434.38

0.00

0.00

N/A

05/06/32

--

8,250,000.00

8,250,000.00

10/06/24

42

30321138

LO

Memphis

TN

Actual/360

5.365%

30,105.74

8,824.88

0.00

N/A

04/06/32

--

6,733,809.26

6,724,984.38

10/06/24

43

30321139

RT

Austin

TX

Actual/360

5.360%

29,926.67

0.00

0.00

N/A

04/06/32

--

6,700,000.00

6,700,000.00

10/06/24

44

30321140

OF

Fort Washington

PA

Actual/360

5.540%

27,700.00

0.00

0.00

N/A

05/06/32

--

6,000,000.00

6,000,000.00

10/06/24

© 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

45

30321141

RT

Pawtucket

RI

Actual/360

5.340%

26,255.00

0.00

0.00

04/06/32

04/06/37

--

5,900,000.00

5,900,000.00

10/06/24

46

30321142

LO

Elgin

IL

Actual/360

4.240%

17,640.39

12,665.60

0.00

N/A

03/01/30

--

4,992,563.92

4,979,898.32

10/01/24

47

30321143

SS

Colorado Springs

CO

Actual/360

6.110%

26,222.08

0.00

0.00

N/A

05/06/32

--

5,150,000.00

5,150,000.00

10/06/24

48

30508952

RT

Hartsville

SC

Actual/360

5.463%

22,762.50

0.00

0.00

N/A

05/06/32

--

5,000,000.00

5,000,000.00

10/06/24

Wapato Union Gap

49

30321144

MH

WA

Actual/360

5.430%

22,625.00

0.00

0.00

N/A

05/06/32

--

5,000,000.00

5,000,000.00

10/06/24

Nach

50

30321145

RT

Margate

FL

Actual/360

4.985%

18,278.33

0.00

0.00

N/A

04/06/32

--

4,400,000.00

4,400,000.00

10/06/24

51

30321146

RT

McDonough

GA

Actual/360

5.270%

18,445.00

0.00

0.00

N/A

11/06/31

--

4,200,000.00

4,200,000.00

10/06/24

52

30321147

IN

Staten Island

NY

Actual/360

4.735%

16,572.50

0.00

0.00

N/A

04/06/32

--

4,200,000.00

4,200,000.00

10/06/24

53

30321148

SS

Redmond

WA

Actual/360

4.810%

16,634.58

0.00

0.00

N/A

05/06/32

--

4,150,000.00

4,150,000.00

10/06/24

54

30321149

RT

Katy

TX

Actual/360

5.480%

17,581.67

0.00

0.00

N/A

05/06/32

--

3,850,000.00

3,850,000.00

10/06/24

55

30321150

SS

North Haven

CT

Actual/360

6.150%

15,118.75

0.00

0.00

N/A

05/06/32

--

2,950,000.00

2,950,000.00

10/06/24

56

30321151

RT

Plainfield

IL

Actual/360

5.040%

12,390.00

0.00

0.00

N/A

05/06/32

--

2,950,000.00

2,950,000.00

10/06/24

57

30321152

RT

Mansfield

OH

Actual/360

5.280%

11,806.39

3,568.87

0.00

N/A

04/06/32

--

2,683,269.60

2,679,700.73

10/06/24

58

30321153

RT

House Springs

MO

Actual/360

5.040%

10,080.00

0.00

0.00

N/A

05/06/32

--

2,400,000.00

2,400,000.00

10/06/24

59

30321154

SS

Alexandria

LA

Actual/360

5.030%

5,449.17

0.00

0.00

N/A

05/06/32

--

1,300,000.00

1,300,000.00

10/06/24

60

30321155

MH

San Marcos

TX

Actual/360

5.880%

5,880.00

0.00

0.00

N/A

05/06/32

--

1,200,000.00

1,200,000.00

10/06/24

Totals

4,217,815.88

278,530.37

0.00

1,078,247,962.36

1,077,969,431.99

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

1

2,257,656.53

2,637,378.46

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A2

27,066,009.48

981,075.56

01/01/24

03/31/24

--

0.00

0.00

63,281.25

63,281.25

0.00

0.00

2A5

27,066,009.48

981,075.56

01/01/24

03/31/24

--

0.00

0.00

50,625.00

50,625.00

0.00

0.00

2A8

27,066,009.48

981,075.56

01/01/24

03/31/24

--

0.00

0.00

50,625.00

50,625.00

0.00

0.00

3A3

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

3A4

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

4A2

10,161,957.56

10,858,164.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A3

10,161,957.56

10,858,164.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A4

10,161,957.56

10,858,164.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A9

10,161,957.56

10,858,164.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A-A-2

14,738,829.16

14,297,041.44

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A2

11,122,732.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7A9

20,112,479.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7A10

20,112,479.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7A11

20,112,479.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

8A-2-B-2

45,477,671.32

11,402,174.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A-2-B-3

45,477,671.32

11,402,174.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A1

6,881,058.73

7,110,270.82

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A3

6,881,058.73

7,110,270.82

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A4

6,881,058.73

7,110,270.82

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

2,936,647.13

3,151,735.37

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,793,589.90

2,114,955.62

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12A1

3,802,619.27

3,994,910.63

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,148,445.51

3,295,006.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14A2

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

15A1

3,872,141.62

3,622,802.49

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

2,476,966.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,655,571.98

2,588,758.14

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 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

18

1,823,625.26

2,373,928.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

2,064,729.59

2,131,887.41

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20A-1-3

38,546,917.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

20A-1-4

38,546,917.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

21A2

3,540,889.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,847,753.70

2,006,675.74

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23A1

3,602,856.46

3,683,905.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,511,259.37

1,470,776.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,937,502.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,561,204.68

1,601,700.34

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,430,312.75

1,556,594.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

2,026,253.50

2,031,239.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29A4

9,077,017.93

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,073,514.78

1,195,347.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,294,015.12

1,376,042.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

996,458.40

996,454.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

1,328,504.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,298,811.32

1,313,807.07

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,034,775.33

1,034,009.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

949,052.57

916,158.86

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

865,067.00

864,978.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

1,156,868.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

39

1,072,940.40

160,596.89

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

1,044,991.18

959,537.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

671,185.02

807,639.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

1,453,552.75

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

43

656,725.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

44

759,317.85

0.00

--

--

--

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

45

446,289.42

445,232.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

879,381.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

47

494,846.85

475,439.72

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

561,407.90

587,314.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

515,088.90

512,530.57

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

358,891.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

51

346,625.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

52

421,651.72

396,685.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

1,074,119.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

54

489,017.35

444,633.57

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

286,861.67

267,864.58

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

273,865.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

57

252,378.00

247,764.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

215,793.42

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

59

129,373.61

221,244.73

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

60

106,648.79

129,900.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

347.78

0.00

Totals

518,657,630.14

168,682,845.37

0.00

0.00

164,531.25

164,531.25

347.78

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

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694018%

4.680660%

83

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694077%

4.680719%

84

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694129%

4.680772%

85

07/17/24

0

0.00

1

76,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694181%

4.680824%

86

06/17/24

0

0.00

1

76,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694239%

4.680882%

87

05/17/24

1

76,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694290%

4.680933%

88

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694347%

4.680991%

89

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694397%

4.681042%

90

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694460%

4.681105%

91

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694518%

4.681164%

92

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694576%

4.681222%

93

11/17/23

1

16,510,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.694641%

4.681287%

94

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

2A2

30509035

09/06/24

0

B

63,281.25

63,281.25

0.00

25,000,000.00

2A5

30509038

09/06/24

0

B

50,625.00

50,625.00

0.00

20,000,000.00

2A8

30509041

09/06/24

0

B

50,625.00

50,625.00

0.00

20,000,000.00

Totals

164,531.25

164,531.25

0.00

65,000,000.00

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

113,000,000

113,000,000

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

17,000,000

17,000,000

0

0

> 60 Months

947,969,432

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,077,969,432

1,077,969,432

0

0

0

0

Sep-24

1,078,247,962

1,078,247,962

0

0

0

0

Aug-24

1,078,502,516

1,078,502,516

0

0

0

0

Jul-24

1,078,756,002

1,002,756,002

0

76,000,000

0

0

Jun-24

1,079,031,323

1,003,031,323

0

76,000,000

0

0

May-24

1,079,282,591

1,003,282,591

76,000,000

0

0

0

Apr-24

1,079,555,763

1,079,555,763

0

0

0

0

Mar-24

1,079,804,831

1,079,804,831

0

0

0

0

Feb-24

1,080,098,896

1,080,098,896

0

0

0

0

Jan-24

1,080,332,430

1,080,332,430

0

0

0

0

Dec-23

1,080,564,975

1,080,564,975

0

0

0

0

Nov-23

1,080,818,532

1,064,308,532

16,510,000

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 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

No specially serviced loans this period

© 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

No specially serviced loans this period

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 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)

50

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

41.43

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

41.43

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

41.43

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 30

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30