bcr22c17_ex991-202406.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/24	BBCMS Mortgage Trust 2022-C17
Determination Date:	06/11/24
Next Distribution Date:	07/17/24
Record Date:	05/31/24	Commercial Mortgage Pass-Through Certificates
		Series 2022-C17


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		Attention: Daniel Vinson		daniel.vinson@barclays.com;
					SPLegalNotices@barclays.com
Certificate Interest Reconciliation Detail	5		745 Seventh Avenue \| 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)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	8
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	9-13	Master Servicer	KeyBank National Association
Mortgage Loan Detail (Part 1)	14-16		www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
Mortgage Loan Detail (Part 2)	17-19		11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Principal Prepayment Detail	20	Special Servicer	Argentic Services Company LP
Historical Detail	21		Attention: Andrew Hundertmark		ahundertmark@argenticservices.com
Delinquency Loan Detail	22		500 N. Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Collateral Stratification and Historical Detail	23	Representations Reviewer
Specially Serviced Loan Detail - Part 1	24		Attention: BBCMS 2022-C17 – Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 2	25		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Modified Loan Detail	26	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	27		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	28
		Directing Certificateholder	Argentic Securities Income USA LLC
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	054976AA3	4.285000%	9,177,000.00	6,887,313.21	111,066.56	24,593.45	0.00	0.00	135,660.01	6,776,246.65	30.08%	30.00%
A-2	054976AB1	4.644000%	68,038,000.00	68,038,000.00	0.00	263,307.06	0.00	0.00	263,307.06	68,038,000.00	30.08%	30.00%
A-3	054976AC9	4.618000%	27,121,000.00	27,121,000.00	0.00	104,370.65	0.00	0.00	104,370.65	27,121,000.00	30.08%	30.00%
A-4	054976AD7	4.174000%	196,458,000.00	196,458,000.00	0.00	683,346.41	0.00	0.00	683,346.41	196,458,000.00	30.08%	30.00%
A-5	054976AE5	4.441000%	314,842,000.00	314,842,000.00	0.00	1,165,177.77	0.00	0.00	1,165,177.77	314,842,000.00	30.08%	30.00%
A-SB	054976AF2	4.543000%	17,866,000.00	17,866,000.00	0.00	67,637.70	0.00	0.00	67,637.70	17,866,000.00	30.08%	30.00%
A-S	054976AJ4	4.971000%	85,975,000.00	85,975,000.00	0.00	356,151.44	0.00	0.00	356,151.44	85,975,000.00	20.55%	20.50%
B	054976AK1	4.889000%	46,381,000.00	46,381,000.00	0.00	188,963.92	0.00	0.00	188,963.92	46,381,000.00	15.42%	15.38%
C	054976AL9	5.450000%	37,332,000.00	37,332,000.00	0.00	169,549.50	0.00	0.00	169,549.50	37,332,000.00	11.28%	11.25%
D	054976AR6	2.500000%	16,969,000.00	16,969,000.00	0.00	35,352.08	0.00	0.00	35,352.08	16,969,000.00	9.40%	9.38%
E	054976AT2	2.500000%	23,756,000.00	23,756,000.00	0.00	49,491.67	0.00	0.00	49,491.67	23,756,000.00	6.77%	6.75%
F	054976AV7	2.500000%	20,362,000.00	20,362,000.00	0.00	42,420.83	0.00	0.00	42,420.83	20,362,000.00	4.51%	4.50%
G-RR	054976AX3	5.713285%	9,050,000.00	9,050,000.00	0.00	43,087.69	0.00	0.00	43,087.69	9,050,000.00	3.51%	3.50%
H-RR	054976AZ8	5.713285%	31,676,063.00	31,676,063.00	0.00	150,811.99	0.00	0.00	150,811.99	31,676,063.00	0.00%	0.00%
PWV-A	054976BD6	4.791246%	27,300,000.00	27,300,000.00	0.00	109,000.85	0.00	0.00	109,000.85	27,300,000.00	58.95%	58.95%
PWV-B	054976BF1	4.791246%	31,100,000.00	31,100,000.00	0.00	124,173.13	0.00	0.00	124,173.13	31,100,000.00	12.18%	12.18%
PWV-RR*	054976BH7	4.791246%	8,100,000.00	8,100,000.00	0.00	32,340.91	0.00	0.00	32,340.91	8,100,000.00	0.00%	0.00%
R	054976BB0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
PWV-R	N/A	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			971,503,063.00	969,213,376.21	111,066.56	3,609,777.05	0.00	0.00	3,720,843.61	969,102,309.65


X-A	054976AG0	1.324715%	633,502,000.00	631,212,313.21	0.00	696,813.66	0.00	0.00	696,813.66	631,101,246.65
X-B	054976AH8	0.659317%	169,688,000.00	169,688,000.00	0.00	93,231.77	0.00	0.00	93,231.77	169,688,000.00

									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-D	054976AM7	3.213285%	40,725,000.00	40,725,000.00	0.00	109,050.87	0.00	0.00	109,050.87	40,725,000.00
X-F	054976AP0	3.213285%	20,362,000.00	20,362,000.00	0.00	54,524.10	0.00	0.00	54,524.10	20,362,000.00
Notional SubTotal			864,277,000.00	861,987,313.21	0.00	953,620.40	0.00	0.00	953,620.40	861,876,246.65

Deal Distribution Total					111,066.56	4,563,397.45	0.00	0.00	4,674,464.01

*	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	054976AA3	750.49724420	12.10270895	2.67990084	0.00000000	0.00000000	0.00000000	0.00000000	14.78260979	738.39453525
A-2	054976AB1	1,000.00000000	0.00000000	3.87000000	0.00000000	0.00000000	0.00000000	0.00000000	3.87000000	1,000.00000000
A-3	054976AC9	1,000.00000000	0.00000000	3.84833339	0.00000000	0.00000000	0.00000000	0.00000000	3.84833339	1,000.00000000
A-4	054976AD7	1,000.00000000	0.00000000	3.47833333	0.00000000	0.00000000	0.00000000	0.00000000	3.47833333	1,000.00000000
A-5	054976AE5	1,000.00000000	0.00000000	3.70083334	0.00000000	0.00000000	0.00000000	0.00000000	3.70083334	1,000.00000000
A-SB	054976AF2	1,000.00000000	0.00000000	3.78583343	0.00000000	0.00000000	0.00000000	0.00000000	3.78583343	1,000.00000000
A-S	054976AJ4	1,000.00000000	0.00000000	4.14250003	0.00000000	0.00000000	0.00000000	0.00000000	4.14250003	1,000.00000000
B	054976AK1	1,000.00000000	0.00000000	4.07416658	0.00000000	0.00000000	0.00000000	0.00000000	4.07416658	1,000.00000000
C	054976AL9	1,000.00000000	0.00000000	4.54166667	0.00000000	0.00000000	0.00000000	0.00000000	4.54166667	1,000.00000000
D	054976AR6	1,000.00000000	0.00000000	2.08333314	0.00000000	0.00000000	0.00000000	0.00000000	2.08333314	1,000.00000000
E	054976AT2	1,000.00000000	0.00000000	2.08333347	0.00000000	0.00000000	0.00000000	0.00000000	2.08333347	1,000.00000000
F	054976AV7	1,000.00000000	0.00000000	2.08333317	0.00000000	0.00000000	0.00000000	0.00000000	2.08333317	1,000.00000000
G-RR	054976AX3	1,000.00000000	0.00000000	4.76107072	0.00000000	0.00000000	0.00000000	0.00000000	4.76107072	1,000.00000000
H-RR	054976AZ8	1,000.00000000	0.00000000	4.76107116	0.00000000	0.00000000	0.00000000	0.00000000	4.76107116	1,000.00000000
PWV-A	054976BD6	1,000.00000000	0.00000000	3.99270513	0.00000000	0.00000000	0.00000000	0.00000000	3.99270513	1,000.00000000
PWV-B	054976BF1	1,000.00000000	0.00000000	3.99270514	0.00000000	0.00000000	0.00000000	0.00000000	3.99270514	1,000.00000000
PWV-RR	054976BH7	1,000.00000000	0.00000000	3.99270494	0.00000000	0.00000000	0.00000000	0.00000000	3.99270494	1,000.00000000
R	054976BB0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
PWV-R	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	054976AG0	996.38566762	0.00000000	1.09993916	0.00000000	0.00000000	0.00000000	0.00000000	1.09993916	996.21034606
X-B	054976AH8	1,000.00000000	0.00000000	0.54943054	0.00000000	0.00000000	0.00000000	0.00000000	0.54943054	1,000.00000000
X-D	054976AM7	1,000.00000000	0.00000000	2.67773775	0.00000000	0.00000000	0.00000000	0.00000000	2.67773775	1,000.00000000
X-F	054976AP0	1,000.00000000	0.00000000	2.67773794	0.00000000	0.00000000	0.00000000	0.00000000	2.67773794	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	05/01/24 - 05/30/24	30	0.00	24,593.45	0.00	24,593.45	0.00	0.00	0.00	24,593.45	0.00
A-2	05/01/24 - 05/30/24	30	0.00	263,307.06	0.00	263,307.06	0.00	0.00	0.00	263,307.06	0.00
A-3	05/01/24 - 05/30/24	30	0.00	104,370.65	0.00	104,370.65	0.00	0.00	0.00	104,370.65	0.00
A-4	05/01/24 - 05/30/24	30	0.00	683,346.41	0.00	683,346.41	0.00	0.00	0.00	683,346.41	0.00
A-5	05/01/24 - 05/30/24	30	0.00	1,165,177.77	0.00	1,165,177.77	0.00	0.00	0.00	1,165,177.77	0.00
A-SB	05/01/24 - 05/30/24	30	0.00	67,637.70	0.00	67,637.70	0.00	0.00	0.00	67,637.70	0.00
X-A	05/01/24 - 05/30/24	30	0.00	696,813.66	0.00	696,813.66	0.00	0.00	0.00	696,813.66	0.00
X-B	05/01/24 - 05/30/24	30	0.00	93,231.77	0.00	93,231.77	0.00	0.00	0.00	93,231.77	0.00
X-D	05/01/24 - 05/30/24	30	0.00	109,050.87	0.00	109,050.87	0.00	0.00	0.00	109,050.87	0.00
X-F	05/01/24 - 05/30/24	30	0.00	54,524.10	0.00	54,524.10	0.00	0.00	0.00	54,524.10	0.00
A-S	05/01/24 - 05/30/24	30	0.00	356,151.44	0.00	356,151.44	0.00	0.00	0.00	356,151.44	0.00
B	05/01/24 - 05/30/24	30	0.00	188,963.92	0.00	188,963.92	0.00	0.00	0.00	188,963.92	0.00
C	05/01/24 - 05/30/24	30	0.00	169,549.50	0.00	169,549.50	0.00	0.00	0.00	169,549.50	0.00
D	05/01/24 - 05/30/24	30	0.00	35,352.08	0.00	35,352.08	0.00	0.00	0.00	35,352.08	0.00
E	05/01/24 - 05/30/24	30	0.00	49,491.67	0.00	49,491.67	0.00	0.00	0.00	49,491.67	0.00
F	05/01/24 - 05/30/24	30	0.00	42,420.83	0.00	42,420.83	0.00	0.00	0.00	42,420.83	0.00
G-RR	05/01/24 - 05/30/24	30	0.00	43,087.69	0.00	43,087.69	0.00	0.00	0.00	43,087.69	0.00
H-RR	05/01/24 - 05/30/24	30	0.00	150,811.99	0.00	150,811.99	0.00	0.00	0.00	150,811.99	0.00
PWV-A	05/01/24 - 05/30/24	30	0.00	109,000.85	0.00	109,000.85	0.00	0.00	0.00	109,000.85	0.00
PWV-B	05/01/24 - 05/30/24	30	0.00	124,173.13	0.00	124,173.13	0.00	0.00	0.00	124,173.13	0.00
PWV-RR	05/01/24 - 05/30/24	30	0.00	32,340.91	0.00	32,340.91	0.00	0.00	0.00	32,340.91	0.00
PWV-R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			0.00	4,563,397.45	0.00	4,563,397.45	0.00	0.00	0.00	4,563,397.45	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,576,394.34	Master Servicing Fee	3,989.76
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,800.70
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	416.61
ARD Interest	0.00	Operating Advisor Fee	1,249.83
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	249.97
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,576,394.34	Total Fees	12,996.86

Principal		Expenses/Reimbursements
Scheduled Principal	111,066.56	Reimbursement for Interest on Advances	0.00
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	111,066.56	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,563,397.45
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	111,066.56
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	4,674,464.01
Total Funds Collected	4,687,460.90	Total Funds Distributed	4,687,460.87

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation			Certificate Reconciliation
		Pooled	Trust Subordinate	Total		Total
			Companion Loan		Beginning Certificate Balance	969,213,376.21
Beginning Scheduled Collateral Balance		902,713,376.70	66,500,000.00	969,213,376.70	(-) Principal Distributions	111,066.56
(-) Scheduled Principal Collections		111,066.56	0.00	111,066.56	(-) Realized Losses	0.00
(-) Unscheduled Principal Collections		0.00	0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	0.00	Current Period NRA¹	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	0.00	Current Period WODRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	0.00	Principal Used to Pay Interest	0.00
(-) Other Adjustments²		0.00	0.00	0.00	Non-Cash Principal Adjustments	0.00
					Certificate Other Adjustments**	0.00
Ending Scheduled Collateral Balance		902,602,310.14	66,500,000.00	969,102,310.14	Ending Certificate Balance	969,102,309.65
Beginning Actual Collateral Balance		902,713,376.70	66,500,000.00	969,213,376.70
Ending Actual Collateral Balance		902,614,732.19	66,500,000.00	969,114,732.19



		NRA/WODRA Reconciliation			Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from		Workout Delayed Reimbursement of Advances
		Principal		(WODRA) from Principal	Beginning UC / (OC)	(0.49)
Beginning Cumulative Advances		0.00		0.00	UC / (OC) Change	0.00
Current Period Advances		0.00		0.00	Ending UC / (OC)	(0.49)
Ending Cumulative Advances		0.00		0.00	Net WAC Rate	10.50%
					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	7	25,946,429.91	2.87%	93	5.5842	1.532778	1.59 or less	30	344,924,420.37	38.21%	94	5.7386	1.238073
5,000,000 to 9,999,999		21	140,833,477.91	15.60%	96	5.8273	1.560916	1.60 to 1.69	5	65,065,000.00	7.21%	78	4.6739	1.621335
10,000,000 to 19,999,999		19	269,238,506.78	29.83%	86	5.4836	1.718370	1.70 to 1.79	10	106,818,449.76	11.83%	97	5.8275	1.735900
20,000,000 to 29,999,999		9	207,583,895.54	23.00%	87	5.3285	1.554857	1.80 to 1.89	3	91,000,000.00	10.08%	97	5.8060	1.804176
30,000,000 to 39,999,999		4	128,500,000.00	14.24%	98	5.6658	1.817276	1.90 to 1.99	4	111,063,000.00	12.30%	89	5.4027	1.960665
	40,000,000 or higher	3	130,500,000.00	14.46%	97	5.6534	1.932644	2.00 to 2.49	7	136,410,650.57	15.11%	97	5.4513	2.112811
	Totals	63	902,602,310.14	100.00%	91	5.5549	1.695923	2.50 to 2.99	2	30,000,000.00	3.32%	38	4.6500	2.600000
								3.00 or more	2	17,320,789.44	1.92%	96	5.5651	3.731764
								Totals	63	902,602,310.14	100.00%	91	5.5549	1.695923
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 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	13	56,062,042.62	6.21%	96	5.9921	1.488359	New York	11	165,494,286.07	18.34%	73	4.9948	1.501614
Arizona	1	19,000,000.00	2.11%	97	5.9900	1.820000	North Carolina	2	3,423,000.00	0.38%	96	5.3333	1.719191
Arkansas	1	769,000.00	0.09%	61	4.8500	1.990000	Ohio	9	15,674,341.17	1.74%	92	5.6374	1.571701
California	3	73,732,500.00	8.17%	96	5.4286	1.405169	Pennsylvania	4	54,718,750.00	6.06%	97	5.9046	1.735591
Colorado	1	27,403,396.66	3.04%	98	6.0100	1.290000	Rhode Island	1	7,300,000.00	0.81%	96	6.3900	1.060000
Connecticut	1	14,200,000.00	1.57%	97	5.7450	1.740000	Tennessee	6	50,595,583.79	5.61%	96	5.7559	1.830716
Florida	7	114,225,356.02	12.66%	97	5.6968	1.691475	Texas	9	78,355,791.50	8.68%	97	5.8627	1.761262
Georgia	2	9,419,789.44	1.04%	88	5.6660	3.101355	Vermont	1	2,300,000.00	0.25%	97	6.1000	1.030000
Illinois	6	8,028,437.62	0.89%	87	5.8796	1.325510	Virginia	2	5,467,000.00	0.61%	90	5.2911	1.507286
Indiana	2	31,856,925.92	3.53%	96	5.9007	1.736325	Washington	1	4,600,000.00	0.51%	96	6.0700	1.230000
Iowa	5	4,838,978.62	0.54%	76	5.4357	1.612011	Wisconsin	1	1,218,125.00	0.13%	96	5.0600	1.620000
Kentucky	2	15,908,850.24	1.76%	97	5.3629	1.736003	Totals	119	902,602,310.14	100.00%	91	5.5549	1.695923
Louisiana	1	1,372,812.50	0.15%	96	5.0600	1.620000
									Property Type³
Maine	1	5,150,000.00	0.57%	95	6.0500	0.900000
Maryland	1	5,150,000.00	0.57%	89	5.2700	1.520000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Massachusetts	1	710,000.00	0.08%	96	5.4100	1.930000		Properties	Balance	Agg. Bal.			DSCR¹
Michigan	5	34,440,192.35	3.82%	97	5.5860	1.747837	Industrial	8	111,629,550.00	12.37%	97	5.7957	1.772802
Minnesota	5	3,640,000.00	0.40%	61	4.8500	1.990000	Lodging	14	129,504,689.20	14.35%	98	5.9143	1.782121
Mississippi	2	3,392,650.57	0.38%	65	4.6653	2.167638	Mixed Use	4	81,753,396.66	9.06%	98	5.6738	1.666987
Missouri	4	6,977,000.00	0.77%	63	4.8775	1.987059	Mobile Home Park	10	18,700,000.00	2.07%	97	6.2133	1.116898
Nebraska	1	725,000.00	0.08%	96	5.4100	1.930000	Multi-Family	5	88,990,000.00	9.86%	52	4.4988	1.293635
Nevada	2	46,917,500.00	5.20%	98	5.2414	2.022195	Office	18	217,081,500.00	24.05%	96	5.4378	1.516825
New Hampshire	3	3,770,000.00	0.42%	97	5.8600	1.166154	Other	1	14,200,000.00	1.57%	97	5.7450	1.740000
New Jersey	1	25,000,000.00	2.77%	95	5.1100	1.420000	Retail	51	212,361,445.23	23.53%	92	5.5991	1.818284
New Mexico	1	765,000.00	0.08%	61	4.8500	1.990000	Self Storage	8	28,381,729.00	3.14%	97	5.9734	1.371845
							Totals	119	902,602,310.14	100.00%	91	5.5549	1.695923

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
	3.499999 or less	1	20,000,000.00	2.22%	36	3.0400	1.610000		No outstanding loans in this group
	3.50000 to 4.99999	5	74,923,650.57	8.30%	47	4.7148	2.027407
	5.00000 to 5.5999	19	242,420,133.79	26.86%	96	5.2546	1.735811
	5.50000 to 5.99999	23	390,286,229.36	43.24%	97	5.7785	1.752062
	6.00000 to 6.49999	14	167,713,396.66	18.58%	98	6.0939	1.369177
	6.50000 or greater	1	7,258,899.76	0.80%	97	6.7100	1.710000
	Totals	63	902,602,310.14	100.00%	91	5.5549	1.695923
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.											Page 11 of 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
	109 months or less	63	902,602,310.14	100.00%	91	5.5549	1.695923	326 months or less	46	692,667,486.69	76.74%	90	5.4357	1.732712
110 months to 116 months		0	0.00	0.00%	0	0.0000	0.000000	327 months to 355 months	17	209,934,823.45	23.26%	97	5.9484	1.574539
	117 months or more	0	0.00	0.00%	0	0.0000	0.000000	356 months or more	0	0.00	0.00%	0	0.0000	0.000000
	Totals	63	902,602,310.14	100.00%	91	5.5549	1.695923	Totals	63	902,602,310.14	100.00%	91	5.5549	1.695923
(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 30


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
Underwriter's Information		5	60,000,000.00	6.65%	68	5.2224	2.138667	326 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	57	827,602,310.14	91.69%	93	5.5871	1.668826	327 months to 328 months	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	1	15,000,000.00	1.66%	95	5.1100	1.420000	356 months or more	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	0	0.00	0.00%	0	0.0000	0.000000
	Totals	63	902,602,310.14	100.00%	91	5.5549	1.695923
(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 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
10	10240653	MU	Colorado Springs	CO	Actual/360	6.010%	141,955.26	26,098.95	0.00	N/A	08/06/32	--	27,429,495.61	27,403,396.66	06/06/24
11-A-10	10240656				Actual/360	5.100%	21,958.33	0.00	0.00	N/A	04/06/32	--	5,000,000.00	5,000,000.00	06/06/24
11-A-7	10240654	OF	Santa Clara	CA	Actual/360	5.100%	52,700.00	0.00	0.00	N/A	04/06/32	--	12,000,000.00	12,000,000.00	06/06/24
11-A-8	10240655				Actual/360	5.100%	43,916.67	0.00	0.00	N/A	04/06/32	--	10,000,000.00	10,000,000.00	06/06/24
12	10234319	Various Various		Various	Actual/360	4.850%	104,464.02	0.00	0.00	N/A	07/01/29	--	25,013,000.00	25,013,000.00	06/01/24
13-A-6	10237521	OF	Holmdel	NJ	Actual/360	5.110%	66,004.17	0.00	0.00	N/A	05/06/32	--	15,000,000.00	15,000,000.00	06/06/24
13-A-7	10237522				Actual/360	5.110%	44,002.78	0.00	0.00	N/A	05/06/32	--	10,000,000.00	10,000,000.00	06/06/24
14-A-2	10237652	Various Various		Various	Actual/360	5.060%	87,144.44	0.00	0.00	N/A	06/01/32	--	20,000,000.00	20,000,000.00	06/01/24
14-A-4	10237654				Actual/360	5.060%	21,786.11	0.00	0.00	N/A	06/01/32	--	5,000,000.00	5,000,000.00	06/01/24
15	10233100	RT	Lady Lake	FL	Actual/360	5.980%	119,930.33	22,456.81	0.00	N/A	07/01/32	--	23,289,955.69	23,267,498.88	06/01/24
16-A-2	10240659	IN	Wilkes Barre	PA	Actual/360	6.170%	92,978.47	0.00	0.00	N/A	08/06/32	--	17,500,000.00	17,500,000.00	06/06/24
16-A-5	10240662				Actual/360	6.170%	26,565.28	0.00	0.00	N/A	08/06/32	--	5,000,000.00	5,000,000.00	06/06/24
17	10240663	OF	Austin	TX	Actual/360	6.020%	116,119.11	0.00	0.00	N/A	07/06/32	--	22,400,000.00	22,400,000.00	06/06/24
18-A-1	10240664	RT	Albany	NY	Actual/360	5.750%	86,578.12	22,117.00	0.00	N/A	06/06/32	--	17,485,623.78	17,463,506.78	06/06/24
18-A-3	10240666				Actual/360	5.750%	19,239.58	4,914.89	0.00	N/A	06/06/32	--	3,885,694.23	3,880,779.34	06/06/24
19-A-10	10240668	MF	New York	NY	Actual/360	3.040%	52,355.56	0.00	0.00	N/A	06/06/27	--	20,000,000.00	20,000,000.00	06/06/24
1-A-1	10240625	MF	New York	NY	Actual/360	4.650%	70,072.92	0.00	0.00	N/A	08/06/27	--	17,500,000.00	17,500,000.00	06/06/24
1-A-11	10240635				Actual/360	4.650%	60,062.50	0.00	0.00	N/A	08/06/27	--	15,000,000.00	15,000,000.00	06/06/24
1-A-12	10240636				Actual/360	4.650%	60,062.50	0.00	0.00	N/A	08/06/27	--	15,000,000.00	15,000,000.00	06/06/24
2	10240639	LO	North Hollywood	CA	Actual/360	5.640%	218,550.00	0.00	0.00	N/A	07/06/32	--	45,000,000.00	45,000,000.00	06/06/24
20-A-2	10240669	OF	New York	NY	Actual/360	5.050%	86,972.22	0.00	0.00	N/A	08/06/32	--	20,000,000.00	20,000,000.00	06/06/24
21-A-1	10239537	OF	Ronkonkoma	NY	Actual/360	5.630%	96,961.11	0.00	0.00	N/A	08/06/32	--	20,000,000.00	20,000,000.00	06/06/24
22	10240672	OF	Tucson	AZ	Actual/360	5.990%	98,003.06	0.00	0.00	N/A	07/06/32	--	19,000,000.00	19,000,000.00	06/06/24
23	10240673	RT	Spring	TX	Actual/360	5.530%	88,095.97	0.00	0.00	N/A	06/06/32	--	18,500,000.00	18,500,000.00	06/06/24
24	10240674	LO	Miramar Beach	FL	Actual/360	5.900%	82,559.03	0.00	0.00	N/A	07/01/32	--	16,250,000.00	16,250,000.00	06/01/24
25	10240675	98	East Haven	CT	Actual/360	5.745%	70,248.58	0.00	0.00	N/A	07/01/32	--	14,200,000.00	14,200,000.00	06/06/24
26	10240676	MH	Various	Various	Actual/360	6.260%	76,006.83	0.00	0.00	N/A	07/06/32	--	14,100,000.00	14,100,000.00	06/06/24
27	10240677	LO	Destin	FL	Actual/360	5.990%	70,536.41	0.00	0.00	N/A	07/01/32	--	13,675,000.00	13,675,000.00	06/01/24




© 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
28	10240678	RT	Various	Various	Actual/360	5.410%	58,465.57	0.00	0.00	N/A	06/06/32	--	12,550,000.00	12,550,000.00	06/06/24
29	10240679	MF	New York	NY	Actual/360	5.550%	54,960.42	0.00	0.00	N/A	08/05/32	--	11,500,000.00	11,500,000.00	06/05/24
3	10240640	MU	Miami	FL	Actual/360	5.410%	202,649.58	0.00	0.00	N/A	08/06/32	--	43,500,000.00	43,500,000.00	06/06/24
30	10240680	RT	Plainview	NY	Actual/360	5.320%	45,811.11	0.00	0.00	N/A	06/06/32	--	10,000,000.00	10,000,000.00	06/06/24
31	10240681	MF	Fort Pierce	FL	Actual/360	5.490%	47,227.73	0.00	0.00	N/A	07/06/32	--	9,990,000.00	9,990,000.00	06/06/24
32-A-2	10240682	RT	Cookeville	TN	30/360	5.400%	43,731.03	12,422.05	0.00	N/A	05/06/32	--	9,718,005.84	9,705,583.79	06/06/24
33	10236867	SS	Laredo	TX	Actual/360	5.980%	45,015.05	0.00	0.00	N/A	08/01/32	--	8,741,729.00	8,741,729.00	06/01/24
34	10240683	RT	Houston	TX	Actual/360	6.020%	38,879.17	0.00	0.00	N/A	08/06/32	--	7,500,000.00	7,500,000.00	06/06/24
35	10240684	SS	Various	Various	Actual/360	6.100%	39,395.83	0.00	0.00	N/A	07/06/32	--	7,500,000.00	7,500,000.00	06/06/24
36	10240685	LO	Douglasville	GA	Actual/360	5.900%	37,230.54	7,254.69	0.00	N/A	06/06/32	--	7,328,044.13	7,320,789.44	06/06/24
37	10240686	LO	Birmingham	AL	Actual/360	6.710%	41,975.98	5,823.69	0.00	N/A	07/06/32	--	7,264,723.45	7,258,899.76	06/06/24
38	10240687	RT	Johnston	RI	Actual/360	6.390%	40,168.25	0.00	0.00	N/A	06/06/32	--	7,300,000.00	7,300,000.00	06/06/24
39	10240688	SS	Wilton	NY	Actual/360	5.990%	36,106.39	0.00	0.00	N/A	08/06/32	--	7,000,000.00	7,000,000.00	06/06/24
4	10240641	IN	Various	Various	Actual/360	5.920%	214,106.67	0.00	0.00	N/A	06/06/32	--	42,000,000.00	42,000,000.00	06/06/24
40	10240689	IN	Novi	MI	Actual/360	5.627%	32,464.66	0.00	0.00	N/A	06/06/32	--	6,700,000.00	6,700,000.00	06/06/24
41	10240690	RT	Clarksville	IN	Actual/360	5.820%	30,837.46	6,208.26	0.00	N/A	06/06/32	--	6,153,134.18	6,146,925.92	06/06/24
42	10240691	IN	Cincinnati	OH	Actual/360	5.345%	27,061.45	0.00	0.00	N/A	05/06/32	--	5,879,550.00	5,879,550.00	06/06/24
43	10240692	MU	New York	NY	Actual/360	6.090%	30,678.38	0.00	0.00	N/A	08/06/32	--	5,850,000.00	5,850,000.00	06/06/24
44	10240693	RT	Belfast	ME	Actual/360	6.050%	26,830.07	0.00	0.00	N/A	05/06/32	--	5,150,000.00	5,150,000.00	06/06/24
45	10240694	RT	Baltimore	MD	Actual/360	5.270%	23,370.99	0.00	0.00	N/A	11/06/31	--	5,150,000.00	5,150,000.00	06/06/24
46	10240695	SS	Chesterfield	MI	Actual/360	5.755%	25,472.27	0.00	0.00	N/A	06/06/32	--	5,140,000.00	5,140,000.00	06/06/24
47	10240696	MU	Melbourne	FL	Actual/360	5.640%	24,283.33	0.00	0.00	N/A	06/06/32	--	5,000,000.00	5,000,000.00	06/06/24
48	10240697	MH	Bellingham	WA	Actual/360	6.070%	24,043.94	0.00	0.00	N/A	06/06/32	--	4,600,000.00	4,600,000.00	06/06/24
49	10240698	IN	Hampton	VA	Actual/360	5.380%	21,079.14	0.00	0.00	N/A	06/06/32	--	4,550,000.00	4,550,000.00	06/06/24
50	10240699	RT	Auburn	AL	Actual/360	5.486%	18,022.27	0.00	0.00	N/A	05/06/32	--	3,815,000.00	3,815,000.00	06/06/24
51	10240700	RT	Houston	TX	Actual/360	6.070%	17,823.88	0.00	0.00	N/A	08/06/32	--	3,410,000.00	3,410,000.00	06/06/24
52	10240701	RT	Whiteville	NC	Actual/360	5.330%	15,054.29	0.00	0.00	N/A	06/06/32	--	3,280,000.00	3,280,000.00	06/06/24
53	10206175	RT	Meridian	MS	Actual/360	4.590%	9,543.00	3,770.22	0.00	N/A	01/01/30	--	2,414,420.79	2,410,650.57	06/01/24




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

5-A-1

10240642

Various

Actual/360

6.061%

164,404.63

0.00

N/A

09/01/32

31,500,000.00

06/01/24

5-A-3A

10240644

Actual/360

6.061%

44,363.15

0.00

N/A

09/01/32

8,500,000.00

06/01/24

6-A-1

10240646

Chattanooga

30/360

5.850%

146,250.00

0.00

N/A

06/06/32

30,000,000.00

06/06/24

6-A-3

10240648

30/360

5.850%

48,750.00

0.00

N/A

06/06/32

10,000,000.00

06/06/24

10234905

Henderson

Actual/360

5.290%

168,545.28

0.00

N/A

08/01/32

37,000,000.00

06/01/24

8-A-1

10240650

Various

Actual/360

5.530%

142,858.33

0.00

N/A

08/06/32

30,000,000.00

06/06/24

10240652

Pittsburgh

Actual/360

5.780%

146,828.06

0.00

N/A

07/06/32

29,500,000.00

06/06/24

Totals

4,310,117.26

111,066.56

0.00

902,713,376.70

902,602,310.14

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

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
10	0.00	2,857,795.70	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-10	0.00	2,645,683.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-7	1,507,575.00	2,645,683.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-8	0.00	2,645,683.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	2,572,826.66	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
13-A-6	0.00	16,934,733.87	01/01/22	12/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
13-A-7	16,934,733.87	20,112,478.81	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
14-A-2	0.00	6,711,046.71	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
14-A-4	0.00	6,711,046.71	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,765,878.13	2,524,122.96	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
16-A-2	0.00	6,641,159.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
16-A-5	0.00	6,641,159.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	1,938,703.94	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
18-A-1	3,755,906.30	3,861,618.23	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
18-A-3	3,755,906.30	2,946,757.39	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
19-A-10	0.00	27,066,010.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-1	0.00	18,543,539.97	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	6,500,733.04	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
20-A-2	0.00	9,881,990.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
21-A-1	0.00	1,675,414.52	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,751,364.59	2,143,106.04	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	2,512,567.35	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,251,964.58	1,884,392.08	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	1,439,564.40	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	498,833.85	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,474,949.24	1,510,333.16	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 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
28	0.00	1,497,947.47	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	4,896,631.33	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	2,240,526.08	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	825,416.16	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
32-A-2	0.00	3,802,620.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	858,490.84	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
34	854,260.12	836,577.92	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	492,942.92	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	1,967,247.20	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,194,634.67	1,108,525.63	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	501,426.79	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	578,828.67	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	4,913,843.87	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
40	405,093.45	693,865.82	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	759,496.38	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	617,520.77	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	294,943.96	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
44	0.00	284,906.76	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
45	298,904.05	417,506.01	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	475,012.75	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	692,063.37	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	10,661.50	0.00
48	0.00	350,292.98	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	405,130.22	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	340,672.88	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
51	0.00	306,481.05	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	303,148.48	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
53	381,581.90	372,109.39	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 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
5-A-1	0.00	6,054,622.11	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6-A-1	7,947,733.04	7,941,634.18	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6-A-3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	4,392,874.18	4,392,995.69	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8-A-1	0.00	4,433,458.00	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	3,237,552.88	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	49,673,359.42	218,941,420.95				0.00	0.00	0.00	0.00	10,661.50	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 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
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	5.554927%	5.539164%	91
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	5.554962%	5.539199%	92
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	5.555004%	5.539242%	93
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	5.555039%	5.539277%	94
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	5.555088%	5.539326%	95
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	5.555123%	5.539360%	96
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	5.555157%	5.539395%	97
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	5.555198%	5.539436%	98
10/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.555232%	5.539470%	99
09/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.555273%	5.539511%	100
08/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.555307%	5.539544%	101
07/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.555340%	5.539577%	102
(1) 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

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

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

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		20,000,000	20,000,000	0			0
37 - 48 Months		47,500,000	47,500,000	0			0
49 - 60 Months		0	0	0			0
> 60 Months		835,102,310	835,102,310	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Jun-24	902,602,310	902,602,310	0	0	0		0
May-24	902,713,377	902,713,377	0	0	0		0
Apr-24	902,839,546	902,839,546	0	0	0		0
Mar-24	902,949,428	902,949,428	0	0	0		0
Feb-24	903,090,149	903,090,149	0	0	0		0
Jan-24	903,198,776	903,198,776	0	0	0		0
Dec-23	903,306,861	903,306,861	0	0	0		0
Nov-23	903,430,151	903,430,151	0	0	0		0
Oct-23	903,537,080	903,537,080	0	0	0		0
Sep-23	903,659,253	903,659,253	0	0	0		0
Aug-23	903,765,037	903,765,037	0	0	0		0
Jul-23	903,870,294	903,870,294	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 23 of 30


	Additional Information

Total Available Distribution Amount (1)	4,674,464.01
Pooled Available Funds	4,408,949.11
Park West Village Available Funds	265,514.90
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 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


			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


				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


					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


			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


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 30 of 30