Morgan Stanley Capital I Trust 2022-L8

10/31/2024 | Press release | Distributed by Public on 10/31/2024 11:56

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Morgan Stanley Capital I Trust 2022-L8

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2022-L8

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Morgan Stanley Capital I Inc.

Certificate Factor Detail

3

Jane Lam

[email protected]

Certificate Interest Reconciliation Detail

4

1585 Broadway | New York, NY 10036 | United States

Certificate Administrator

Computershare Trust Company, N.A.

Exchangeable Certificate Detail

5

Corporate Trust Services (CMBS)

[email protected];

Exchangeable Certificate Factor Detail

6

[email protected]

Additional Information

7

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

Bond / Collateral Reconciliation - Cash Flows

8

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Association

Bond / Collateral Reconciliation - Balances

9

Executive Vice President - Division Head

(913) 253-9000

[email protected]

Current Mortgage Loan and Property Stratification

10-14

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

Mortgage Loan Detail (Part 1)

15-16

Special Servicer

LNR Partners, LLC

Mortgage Loan Detail (Part 2)

17-18

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

[email protected]

Principal Prepayment Detail

19

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

Historical Detail

20

Operating Advisor & Asset

Park Bridge Lender Services LLC

Delinquency Loan Detail

21

Representations Reviewer

Surveillance Manager

[email protected]

Collateral Stratification and Historical Detail

22

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

Specially Serviced Loan Detail - Part 1

23

Trustee

Wilmington Trust, National Association

Specially Serviced Loan Detail - Part 2

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Modified Loan Detail

25

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

Historical Liquidated Loan Detail

26

Historical Bond / Collateral Loss Reconciliation Detail

27

Interest Shortfall Detail - Collateral Level

28

Supplemental Notes

29

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 29

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

61774LAW9

3.172000%

9,100,000.00

5,142,571.99

187,709.35

13,593.53

0.00

0.00

201,302.88

4,954,862.64

30.18%

30.00%

A-2

61774LAX7

3.792930%

30,000,000.00

30,000,000.00

0.00

94,823.26

0.00

0.00

94,823.26

30,000,000.00

30.18%

30.00%

A-3

61774LAY5

3.644000%

20,000,000.00

20,000,000.00

0.00

60,733.33

0.00

0.00

60,733.33

20,000,000.00

30.18%

30.00%

A-SB

61774LAZ2

3.792930%

16,400,000.00

16,400,000.00

0.00

51,836.72

0.00

0.00

51,836.72

16,400,000.00

30.18%

30.00%

A-4

61774LBA6

3.725000%

166,893,000.00

166,893,000.00

0.00

518,063.69

0.00

0.00

518,063.69

166,893,000.00

30.18%

30.00%

A-5

61774LBF5

3.792930%

237,382,000.00

237,382,000.00

0.00

750,311.17

0.00

0.00

750,311.17

237,382,000.00

30.18%

30.00%

A-S

61774LBN8

3.792930%

78,821,000.00

78,821,000.00

0.00

249,135.47

0.00

0.00

249,135.47

78,821,000.00

18.61%

18.50%

B

61774LBT5

3.792930%

28,272,000.00

28,272,000.00

0.00

89,361.44

0.00

0.00

89,361.44

28,272,000.00

14.46%

14.38%

C

61774LBY4

3.792930%

28,273,000.00

28,273,000.00

0.00

89,364.60

0.00

0.00

89,364.60

28,273,000.00

10.31%

10.25%

D

61774LAG4

2.500000%

14,564,000.00

14,564,000.00

0.00

30,341.67

0.00

0.00

30,341.67

14,564,000.00

8.17%

8.13%

E

61774LAJ8

2.500000%

11,138,000.00

11,138,000.00

0.00

23,204.17

0.00

0.00

23,204.17

11,138,000.00

6.54%

6.50%

F

61774LAL3

2.500000%

15,421,000.00

15,421,000.00

0.00

32,127.08

0.00

0.00

32,127.08

15,421,000.00

4.28%

4.25%

G

61774LAN9

2.500000%

6,854,000.00

6,854,000.00

0.00

14,279.17

0.00

0.00

14,279.17

6,854,000.00

3.27%

3.25%

H-RR*

61774LAQ2

3.792930%

22,276,176.00

22,276,176.00

0.00

70,401.97

0.00

0.00

70,401.97

22,276,176.00

0.00%

0.00%

V

61774LAT6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

61774LAU3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

685,394,176.00

681,436,747.99

187,709.35

2,087,577.27

0.00

0.00

2,275,286.62

681,249,038.64

X-A

61774LBL2

0.036798%

479,775,000.00

475,817,571.99

0.00

14,590.75

0.00

0.00

14,590.75

475,629,862.64

X-D

61774LAA7

1.292930%

25,702,000.00

25,702,000.00

0.00

27,692.41

0.00

0.00

27,692.41

25,702,000.00

X-F

61774LAC3

1.292930%

15,421,000.00

15,421,000.00

0.00

16,615.23

0.00

0.00

16,615.23

15,421,000.00

X-G

61774LAE9

1.292930%

6,854,000.00

6,854,000.00

0.00

7,384.79

0.00

0.00

7,384.79

6,854,000.00

Notional SubTotal

527,752,000.00

523,794,571.99

0.00

66,283.18

0.00

0.00

66,283.18

523,606,862.64

Deal Distribution Total

187,709.35

2,153,860.45

0.00

0.00

2,341,569.80

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 29

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

61774LAW9

565.11780110

20.62740110

1.49379451

0.00000000

0.00000000

0.00000000

0.00000000

22.12119560

544.49040000

A-2

61774LAX7

1,000.00000000

0.00000000

3.16077533

0.00000000

0.00000000

0.00000000

0.00000000

3.16077533

1,000.00000000

A-3

61774LAY5

1,000.00000000

0.00000000

3.03666650

0.00000000

0.00000000

0.00000000

0.00000000

3.03666650

1,000.00000000

A-SB

61774LAZ2

1,000.00000000

0.00000000

3.16077561

0.00000000

0.00000000

0.00000000

0.00000000

3.16077561

1,000.00000000

A-4

61774LBA6

1,000.00000000

0.00000000

3.10416668

0.00000000

0.00000000

0.00000000

0.00000000

3.10416668

1,000.00000000

A-5

61774LBF5

1,000.00000000

0.00000000

3.16077533

0.00000000

0.00000000

0.00000000

0.00000000

3.16077533

1,000.00000000

A-S

61774LBN8

1,000.00000000

0.00000000

3.16077530

0.00000000

0.00000000

0.00000000

0.00000000

3.16077530

1,000.00000000

B

61774LBT5

1,000.00000000

0.00000000

3.16077533

0.00000000

0.00000000

0.00000000

0.00000000

3.16077533

1,000.00000000

C

61774LBY4

1,000.00000000

0.00000000

3.16077530

0.00000000

0.00000000

0.00000000

0.00000000

3.16077530

1,000.00000000

D

61774LAG4

1,000.00000000

0.00000000

2.08333356

0.00000000

0.00000000

0.00000000

0.00000000

2.08333356

1,000.00000000

E

61774LAJ8

1,000.00000000

0.00000000

2.08333363

0.00000000

0.00000000

0.00000000

0.00000000

2.08333363

1,000.00000000

F

61774LAL3

1,000.00000000

0.00000000

2.08333312

0.00000000

0.00000000

0.00000000

0.00000000

2.08333312

1,000.00000000

G

61774LAN9

1,000.00000000

0.00000000

2.08333382

0.00000000

0.00000000

0.00000000

0.00000000

2.08333382

1,000.00000000

H-RR

61774LAQ2

1,000.00000000

0.00000000

3.16041541

0.00036003

0.15978012

0.00000000

0.00000000

3.16041541

1,000.00000000

V

61774LAT6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61774LAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

61774LBL2

991.75149182

0.00000000

0.03041165

0.00000000

0.00000000

0.00000000

0.00000000

0.03041165

991.36024728

X-D

61774LAA7

1,000.00000000

0.00000000

1.07744183

0.00000000

0.00000000

0.00000000

0.00000000

1.07744183

1,000.00000000

X-F

61774LAC3

1,000.00000000

0.00000000

1.07744180

0.00000000

0.00000000

0.00000000

0.00000000

1.07744180

1,000.00000000

X-G

61774LAE9

1,000.00000000

0.00000000

1.07744237

0.00000000

0.00000000

0.00000000

0.00000000

1.07744237

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 29

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

09/01/24 - 09/30/24

30

0.00

13,593.53

0.00

13,593.53

0.00

0.00

0.00

13,593.53

0.00

A-2

09/01/24 - 09/30/24

30

0.00

94,823.26

0.00

94,823.26

0.00

0.00

0.00

94,823.26

0.00

A-3

09/01/24 - 09/30/24

30

0.00

60,733.33

0.00

60,733.33

0.00

0.00

0.00

60,733.33

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

51,836.72

0.00

51,836.72

0.00

0.00

0.00

51,836.72

0.00

A-4

09/01/24 - 09/30/24

30

0.00

518,063.69

0.00

518,063.69

0.00

0.00

0.00

518,063.69

0.00

A-5

09/01/24 - 09/30/24

30

0.00

750,311.17

0.00

750,311.17

0.00

0.00

0.00

750,311.17

0.00

X-A

09/01/24 - 09/30/24

30

0.00

14,590.75

0.00

14,590.75

0.00

0.00

0.00

14,590.75

0.00

X-D

09/01/24 - 09/30/24

30

0.00

27,692.41

0.00

27,692.41

0.00

0.00

0.00

27,692.41

0.00

X-F

09/01/24 - 09/30/24

30

0.00

16,615.23

0.00

16,615.23

0.00

0.00

0.00

16,615.23

0.00

X-G

09/01/24 - 09/30/24

30

0.00

7,384.79

0.00

7,384.79

0.00

0.00

0.00

7,384.79

0.00

A-S

09/01/24 - 09/30/24

30

0.00

249,135.47

0.00

249,135.47

0.00

0.00

0.00

249,135.47

0.00

B

09/01/24 - 09/30/24

30

0.00

89,361.44

0.00

89,361.44

0.00

0.00

0.00

89,361.44

0.00

C

09/01/24 - 09/30/24

30

0.00

89,364.60

0.00

89,364.60

0.00

0.00

0.00

89,364.60

0.00

D

09/01/24 - 09/30/24

30

0.00

30,341.67

0.00

30,341.67

0.00

0.00

0.00

30,341.67

0.00

E

09/01/24 - 09/30/24

30

0.00

23,204.17

0.00

23,204.17

0.00

0.00

0.00

23,204.17

0.00

F

09/01/24 - 09/30/24

30

0.00

32,127.08

0.00

32,127.08

0.00

0.00

0.00

32,127.08

0.00

G

09/01/24 - 09/30/24

30

0.00

14,279.17

0.00

14,279.17

0.00

0.00

0.00

14,279.17

0.00

H-RR

09/01/24 - 09/30/24

30

3,540.08

70,409.99

0.00

70,409.99

8.02

0.00

0.00

70,401.97

3,559.29

Totals

3,540.08

2,153,868.47

0.00

2,153,868.47

8.02

0.00

0.00

2,153,860.45

3,559.29

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

A-4 (EC)

N/A

3.725000%

166,893,000.00

166,893,000.00

0.00

518,063.69

0.00

0.00

518,063.69

166,893,000.00

A-4-1

61774LBB4

N/A

166,893,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-2

61774LBC2

N/A

166,893,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X1

61774LBD0

N/A

166,893,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4-X2

61774LBE8

N/A

166,893,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5 (EC)

N/A

3.792930%

237,382,000.00

237,382,000.00

0.00

750,311.17

0.00

0.00

750,311.17

237,382,000.00

A-5-1

61774LBG3

N/A

237,382,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-2

61774LBH1

N/A

237,382,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-X1

61774LBJ7

N/A

237,382,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5-X2

61774LBK4

N/A

237,382,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (EC)

N/A

3.792930%

78,821,000.00

78,821,000.00

0.00

249,135.47

0.00

0.00

249,135.47

78,821,000.00

A-S-1

61774LBP3

N/A

78,821,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-2

61774LBQ1

N/A

78,821,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X1

61774LBR9

N/A

78,821,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S-X2

61774LBS7

N/A

78,821,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B (EC)

N/A

3.792930%

28,272,000.00

28,272,000.00

0.00

89,361.44

0.00

0.00

89,361.44

28,272,000.00

B-1

61774LBU2

N/A

28,272,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-2

61774LBV0

N/A

28,272,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X1

61774LBW8

N/A

28,272,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

B-X2

61774LBX6

N/A

28,272,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (EC)

N/A

3.792930%

28,273,000.00

28,273,000.00

0.00

89,364.60

0.00

0.00

89,364.60

28,273,000.00

C-1

61774LBZ1

N/A

28,273,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-2

61774LCA5

N/A

28,273,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X1

61774LCB3

N/A

28,273,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C-X2

61774LCC1

N/A

28,273,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

2,698,205,000.00

539,641,000.00

0.00

1,696,236.37

0.00

0.00

1,696,236.37

539,641,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Exchangeable 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-4-1

61774LBB4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-2

61774LBC2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-1

61774LBG3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-2

61774LBH1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-1

61774LBP3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-2

61774LBQ1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-1

61774LBU2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-2

61774LBV0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-1

61774LBZ1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-2

61774LCA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

A-4-X1

61774LBD0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4-X2

61774LBE8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X1

61774LBJ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-5-X2

61774LBK4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X1

61774LBR9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-S-X2

61774LBS7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X1

61774LBW8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

B-X2

61774LBX6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X1

61774LCB3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

C-X2

61774LCC1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Additional Information

Total Available Distribution Amount (1)

2,341,569.80

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,167,519.87

Master Servicing Fee

5,792.13

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,882.68

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

283.93

ARD Interest

0.00

Operating Advisor Fee

1,198.19

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

204.43

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,167,519.87

Total Fees

13,651.37

Principal

Expenses/Reimbursements

Scheduled Principal

187,709.35

Reimbursement for Interest on Advances

8.02

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

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

187,709.35

Total Expenses/Reimbursements

8.02

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,153,860.45

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

187,709.35

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,341,569.80

Total Funds Collected

2,355,229.22

Total Funds Distributed

2,355,229.19

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

681,436,748.07

681,436,748.07

Beginning Certificate Balance

681,436,747.99

(-) Scheduled Principal Collections

187,709.35

187,709.35

(-) Principal Distributions

187,709.35

(-) 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

681,249,038.72

681,249,038.72

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

681,436,748.07

681,436,748.07

Ending Certificate Balance

681,249,038.64

Ending Actual Collateral Balance

681,252,042.02

681,252,042.02

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.08)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.08)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.79%

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 9 of 29

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

5,000,000 or less

7

19,138,717.59

2.81%

89

4.2539

2.761626

1.60 or less

7

80,521,538.45

11.82%

88

4.5016

1.282844

5,000,001 to 10,000,000

15

103,986,256.52

15.26%

82

4.0763

2.904655

1.61 to 2.00

13

182,958,519.62

26.86%

89

4.1781

1.862034

10,000,001 to 20,000,000

12

171,286,896.06

25.14%

88

4.0960

1.824991

2.01 to 2.40

5

129,724,431.83

19.04%

89

3.7233

2.274045

20,000,001 to 30,000,000

7

183,489,823.85

26.93%

78

3.6550

2.485008

2.41 to 2.80

7

66,160,289.55

9.71%

89

3.9435

2.517358

30,000,001 to 40,000,000

4

133,347,344.70

19.57%

89

3.5673

2.746265

2.81 to 3.20

5

104,081,043.85

15.28%

70

3.1349

2.981801

40,000,001 or greater

1

68,000,000.00

9.98%

89

3.5016

2.210000

3.21 or greater

9

115,803,215.42

17.00%

83

3.4044

3.662134

Totals

47

681,249,038.72

100.00%

85

3.8169

2.411770

Totals

47

681,249,038.72

100.00%

85

3.8169

2.411770

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 29

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

North Dakota

1

2,686,061.58

0.39%

89

3.5016

2.210000

Alabama

1

2,643,425.92

0.39%

89

3.5016

2.210000

Ohio

3

3,219,844.21

0.47%

89

3.7325

2.349888

Arizona

2

6,259,419.90

0.92%

89

4.5385

4.462895

Oregon

1

10,675,000.00

1.57%

89

3.8750

1.730000

Arkansas

2

2,515,518.14

0.37%

89

3.5016

2.210000

Pennsylvania

1

852,716.39

0.13%

89

3.5016

2.210000

California

6

78,522,904.72

11.53%

65

3.4965

2.289178

South Carolina

3

8,495,594.75

1.25%

88

4.0012

2.754874

Connecticut

3

9,556,206.53

1.40%

90

3.8801

3.293798

Tennessee

2

3,419,760.88

0.50%

89

3.8647

2.430000

Florida

2

15,094,717.35

2.22%

90

4.2244

3.035189

Texas

3

3,726,377.53

0.55%

89

3.5016

2.210000

Georgia

1

7,579,975.61

1.11%

87

3.5600

1.990000

Utah

1

3,709,916.14

0.54%

88

3.8850

2.490000

Indiana

4

3,134,943.99

0.46%

89

3.7091

2.335751

Virginia

1

2,596,318.50

0.38%

89

3.8647

2.430000

Iowa

2

28,018,472.29

4.11%

89

4.2446

2.006077

Washington

1

12,000,000.00

1.76%

88

3.9550

1.960000

Kansas

1

1,133,920.72

0.17%

89

3.8647

2.430000

Washington, DC

1

68,000,000.00

9.98%

89

3.0494

3.460000

Kentucky

1

2,600,790.25

0.38%

89

3.5016

2.210000

West Virginia

1

2,131,794.84

0.31%

89

3.5016

2.210000

Louisiana

6

7,499,655.91

1.10%

89

3.5016

2.210000

Wyoming

1

682,174.50

0.10%

89

3.5016

2.210000

Maine

1

1,961,251.41

0.29%

89

3.5016

2.210000

Totals

125

681,249,038.72

100.00%

85

3.8169

2.411770

Maryland

2

5,079,277.71

0.75%

89

4.2637

2.014664

Property Type³

Massachusetts

17

41,967,192.21

6.16%

88

3.7085

2.030038

Michigan

19

67,444,783.78

9.90%

78

4.0180

2.895107

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Minnesota

2

1,826,850.98

0.27%

89

3.6782

2.317042

Properties

Balance

Agg. Bal.

DSCR¹

Mississippi

1

810,082.27

0.12%

89

3.5016

2.210000

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

Nebraska

1

665,119.93

0.10%

89

3.5016

2.210000

Industrial

18

34,904,075.20

5.12%

89

3.8678

2.215913

Nevada

3

38,970,449.16

5.72%

89

4.4469

2.030363

Lodging

8

45,051,753.62

6.61%

89

4.2750

3.085185

New Hampshire

1

2,511,170.56

0.37%

89

3.8647

2.430000

Mixed Use

7

31,009,926.91

4.55%

88

4.0645

2.348697

New Jersey

7

12,243,490.21

1.80%

89

3.8489

2.129321

Multi-Family

16

77,985,574.12

11.45%

89

4.1214

1.769637

New York

16

214,217,320.87

31.44%

88

3.9356

2.152494

Office

19

261,097,345.28

38.33%

79

3.4769

2.727262

North Carolina

3

4,796,538.98

0.70%

89

3.5016

2.210000

Other

5

4,111,200.00

0.60%

51

3.7780

3.890000

Retail

46

203,009,187.97

29.80%

89

3.9849

2.080309

Self Storage

5

22,079,975.61

3.24%

87

3.8037

2.825372

Totals

125

681,249,038.72

100.00%

85

3.8169

2.411770

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 29

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

3.2490% or less

5

139,213,720.00

20.44%

75

2.8536

3.225475

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.2500% to 3.4990%

1

3,000,000.00

0.44%

87

3.4170

5.880000

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.5000% to 3.9990%

17

239,284,050.81

35.12%

85

3.7507

2.377837

25 months to 36 months

46

679,249,038.72

99.71%

85

3.8150

2.414366

4.0000% or greater

23

297,751,267.91

43.71%

89

4.3202

2.029570

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

47

681,249,038.72

100.00%

85

3.8169

2.411770

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

47

681,249,038.72

100.00%

85

3.8169

2.411770

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 29

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

118 months or less

46

679,249,038.72

99.71%

85

3.8150

2.414366

Interest Only

34

528,290,295.20

77.55%

84

3.6858

2.441805

119 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

1

5,803,215.42

0.85%

89

4.6200

4.640000

Totals

47

681,249,038.72

100.00%

85

3.8169

2.411770

301 months or greater

11

145,155,528.10

21.31%

89

4.2532

2.225524

Totals

47

681,249,038.72

100.00%

85

3.8169

2.411770

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 29

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

1

2,000,000.00

0.29%

87

4.4470

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

46

679,249,038.72

99.71%

85

3.8150

2.414366

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

47

681,249,038.72

100.00%

85

3.8169

2.411770

(1)

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

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

(2)

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

(3)

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

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1A5

30320801

OF

Washington

DC

Actual/360

3.049%

101,646.67

0.00

0.00

N/A

03/09/32

--

40,000,000.00

40,000,000.00

10/09/24

1A9

30320805

Actual/360

3.049%

71,152.67

0.00

0.00

N/A

03/09/32

--

28,000,000.00

28,000,000.00

10/09/24

2A-1-A

30320806

Various Various

Various

Actual/360

3.502%

198,424.00

0.00

0.00

N/A

03/01/32

--

68,000,000.00

68,000,000.00

10/01/24

3A3

30320810

MF

Brooklyn

NY

Actual/360

4.045%

84,270.83

0.00

0.00

N/A

03/06/32

--

25,000,000.00

25,000,000.00

10/06/24

3A5

30320811

Actual/360

4.045%

84,270.83

0.00

0.00

N/A

03/06/32

--

25,000,000.00

25,000,000.00

10/06/24

3A7

30320812

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

3A9

30320813

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

4A-3-C1

30320814

OF

New York

NY

Actual/360

2.792%

25,592.97

0.00

0.00

N/A

01/09/32

--

11,000,000.00

11,000,000.00

10/09/24

4A-3-C4

30320815

Actual/360

2.792%

70,296.25

0.00

0.00

N/A

01/09/32

--

30,213,720.00

30,213,720.00

10/09/24

5A4

30320816

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

5A6

30320817

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

6

30320818

RT

Las Vegas

NV

Actual/360

4.510%

124,025.00

0.00

0.00

N/A

03/01/32

--

33,000,000.00

33,000,000.00

10/01/24

7A2

30320819

RT

Troy

MI

Actual/360

4.000%

100,594.36

44,683.11

0.00

N/A

03/01/32

--

30,178,307.81

30,133,624.70

10/01/24

8A7

30320820

OF

San Jose

CA

Actual/360

2.494%

62,362.50

0.00

0.00

N/A

12/06/26

04/06/32

30,000,000.00

30,000,000.00

10/06/24

9A1

30320821

LO

Various

NY

Actual/360

4.170%

93,514.79

43,407.46

0.00

N/A

03/06/32

--

26,910,731.31

26,867,323.85

10/06/24

10

30508660

RT

Waukee

IA

Actual/360

4.250%

97,829.69

0.00

0.00

N/A

03/06/32

--

27,622,500.00

27,622,500.00

10/06/24

11A-2-D

30320823

IN

Various

Various

Actual/360

3.865%

39,015.44

0.00

0.00

N/A

03/06/32

--

12,114,537.60

12,114,537.60

10/06/24

11A-2-E

30320824

Actual/360

3.865%

39,015.44

0.00

0.00

N/A

03/06/32

--

12,114,537.60

12,114,537.60

10/06/24

12

30320825

OF

Brooklyn

NY

Actual/360

3.750%

65,625.00

0.00

0.00

N/A

01/06/32

--

21,000,000.00

21,000,000.00

10/06/24

13A-2-3

30508640

Various Detroit

MI

Actual/360

3.778%

31,483.33

0.00

0.00

N/A

01/01/29

--

10,000,000.00

10,000,000.00

10/01/24

13A-2-4

30508641

Actual/360

3.778%

31,483.33

0.00

0.00

N/A

01/01/29

--

10,000,000.00

10,000,000.00

10/01/24

14A2

30320828

RT

Various

Various

Actual/360

3.885%

64,750.00

0.00

0.00

N/A

02/06/32

--

20,000,000.00

20,000,000.00

10/06/24

15

30508695

OF

Anaheim

CA

Actual/360

4.205%

68,331.25

0.00

0.00

N/A

04/06/32

--

19,500,000.00

19,500,000.00

10/06/24

16A3

30320829

Various Various

NY

Actual/360

3.960%

49,500.00

0.00

0.00

N/A

02/06/32

--

15,000,000.00

15,000,000.00

10/06/24

17

30320830

RT

Corona

CA

Actual/360

4.275%

45,433.48

20,436.03

0.00

N/A

01/06/32

--

12,753,256.89

12,732,820.86

10/06/24

18

30320831

MF

Boston

MA

Actual/360

3.954%

40,363.75

0.00

0.00

N/A

01/06/32

--

12,250,000.00

12,250,000.00

10/06/24

19

30320832

OF

Vancouver

WA

Actual/360

3.955%

39,550.00

0.00

0.00

N/A

02/06/32

--

12,000,000.00

12,000,000.00

10/06/24

20

30508573

IN

Bend

OR

Actual/360

3.875%

34,471.35

0.00

0.00

N/A

03/06/32

--

10,675,000.00

10,675,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

21

30320833

MF

Southfield

MI

Actual/360

4.560%

32,899.60

13,023.49

0.00

N/A

04/06/32

--

8,657,790.48

8,644,766.99

10/06/24

22

30320834

MU

Wildwood

FL

Actual/360

3.980%

26,533.33

0.00

0.00

N/A

04/06/32

--

8,000,000.00

8,000,000.00

10/06/24

23

30320835

SS

Villa Rica

GA

Actual/360

3.560%

22,527.80

13,664.25

0.00

N/A

01/06/32

--

7,593,639.86

7,579,975.61

10/06/24

24

30508733

OF

Shelton

CT

Actual/360

3.860%

24,125.00

0.00

0.00

N/A

04/06/32

--

7,500,000.00

7,500,000.00

10/06/24

25

30320836

LO

Brooksville

FL

Actual/360

4.500%

26,645.87

10,848.84

0.00

N/A

03/06/32

--

7,105,566.19

7,094,717.35

10/06/24

26

30320837

OF

New City

NY

Actual/360

4.230%

23,428.36

10,066.67

0.00

N/A

02/06/32

--

6,646,343.69

6,636,277.02

10/06/24

27

30320838

LO

Holbrook

AZ

Actual/360

4.620%

22,389.41

12,214.53

0.00

N/A

03/06/32

--

5,815,429.95

5,803,215.42

10/06/24

28

30320839

SS

Various

SC

Actual/360

4.058%

20,290.00

0.00

0.00

N/A

02/06/32

--

6,000,000.00

6,000,000.00

10/06/24

29

30320840

MU

New York

NY

Actual/360

3.600%

16,650.00

0.00

0.00

N/A

04/01/32

--

5,550,000.00

5,550,000.00

10/01/24

30

30320841

LO

North Las Vegas

NV

Actual/360

4.128%

18,215.45

8,692.28

0.00

N/A

01/06/32

--

5,295,189.28

5,286,497.00

10/06/24

31

30320842

SS

Swansea

MA

Actual/360

4.073%

18,667.92

0.00

0.00

N/A

01/06/32

--

5,500,000.00

5,500,000.00

10/06/24

32

30320843

MF

Southfield

MI

Actual/360

4.560%

19,374.21

7,669.39

0.00

N/A

04/06/32

--

5,098,476.52

5,090,807.13

10/06/24

33

30320844

RT

Various

Various

Actual/360

4.255%

18,792.92

0.00

0.00

N/A

03/01/32

--

5,300,000.00

5,300,000.00

09/01/24

34

30320845

MU

Roslyn Heights

NY

Actual/360

5.200%

19,716.67

0.00

0.00

N/A

03/06/32

--

4,550,000.00

4,550,000.00

10/06/24

35

30320846

RT

Bronx

NY

Actual/360

3.960%

13,200.00

0.00

0.00

N/A

04/01/32

--

4,000,000.00

4,000,000.00

10/01/24

36

30508459

MU

Brooklyn

NY

Actual/360

3.850%

11,229.17

0.00

0.00

N/A

03/06/32

--

3,500,000.00

3,500,000.00

10/06/24

37

30320847

SS

Detroit

MI

Actual/360

3.417%

8,542.50

0.00

0.00

N/A

01/06/32

--

3,000,000.00

3,000,000.00

10/06/24

38

30508085

RT

Baltimore

MD

Actual/360

4.835%

8,427.89

3,003.30

0.00

N/A

04/06/32

--

2,091,720.89

2,088,717.59

09/06/24

39

30320848

SS

West Amwell

NJ

Actual/360

4.447%

7,411.67

0.00

0.00

N/A

01/06/32

--

2,000,000.00

2,000,000.00

10/06/24

Totals

2,167,519.87

187,709.35

0.00

681,436,748.07

681,249,038.72

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 29

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1A5

42,638,633.02

13,285,859.84

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1A9

42,638,633.02

13,285,859.84

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A-1-A

8,374,521.11

7,316,848.35

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A3

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

3A5

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

3A7

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

3A9

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

4A-3-C1

98,557,671.61

22,567,466.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A-3-C4

98,557,671.61

22,567,466.75

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A4

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

5A6

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

6

2,877,214.26

3,049,766.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7A2

0.00

2,014,338.72

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A7

37,496,631.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

9A1

8,808,391.83

8,459,823.47

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

27,279.22

0.00

10

2,534,957.55

2,588,594.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11A-2-D

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

11A-2-E

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

12

1,966,620.15

1,975,815.03

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13A-2-3

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

13A-2-4

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

14A2

6,723,598.57

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,495,040.36

1,656,510.45

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16A3

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

17

1,166,407.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18

843,492.52

788,319.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

979,409.12

253,761.52

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

858,294.39

853,747.24

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 29

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

21

1,041,989.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,137,769.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

23

875,553.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,028,529.52

276,841.76

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,301,091.75

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

754,408.67

874,746.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

2,001,757.51

2,086,755.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

617,637.34

721,852.66

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

553,463.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,063,319.42

998,276.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

554,884.16

513,567.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

687,489.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

33

508,709.05

409,482.91

01/01/24

06/30/24

--

0.00

0.00

18,770.84

18,770.84

0.00

0.00

34

365,464.22

375,830.16

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

433,441.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

36

432,893.05

113,807.09

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

573,638.58

615,441.82

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

221,864.21

0.00

--

--

--

0.00

0.00

11,422.47

11,422.47

0.00

0.00

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

Totals

633,737,262.81

287,376,505.04

0.00

0.00

30,193.31

30,193.31

27,279.22

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 29

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

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 19 of 29

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

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

3.816865%

3.792827%

85

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

3.816970%

3.792930%

86

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

3.817067%

3.793026%

87

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.817164%

3.793121%

88

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.817268%

3.793223%

89

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.817364%

3.793318%

90

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

3.817467%

3.793419%

91

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

3.817562%

3.793513%

92

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

3.817660%

3.793609%

93

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

3.817743%

3.793691%

94

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

3.817826%

3.793773%

95

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.817916%

3.793861%

96

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

33

30320844

09/01/24

0

B

18,770.84

18,770.84

1,000.00

5,300,000.00

38

30508085

09/06/24

0

B

11,422.47

11,422.47

0.00

2,091,720.89

Totals

30,193.31

30,193.31

1,000.00

7,391,720.89

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 29

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

20,000,000

20,000,000

0

0

> 60 Months

661,249,039

661,249,039

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

681,249,039

681,249,039

0

0

0

0

Sep-24

681,436,748

681,436,748

0

0

0

0

Aug-24

681,610,049

681,610,049

0

0

0

0

Jul-24

681,782,726

681,782,726

0

0

0

0

Jun-24

681,968,574

681,968,574

0

0

0

0

May-24

682,139,960

682,139,960

0

0

0

0

Apr-24

682,324,563

682,324,563

0

0

0

0

Mar-24

682,494,665

682,494,665

0

0

0

0

Feb-24

682,644,837

682,644,837

0

0

0

0

Jan-24

682,773,454

682,773,454

0

0

0

0

Dec-23

682,901,600

682,901,600

0

0

0

0

Nov-23

683,039,828

683,039,828

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 29

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

No specially serviced loans this period

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 29

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

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 24 of 29

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

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 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

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 26 of 29

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 29

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

28

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

8.02

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

8.02

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

8.02

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29