bcr22c17_ex991-202509.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	09/17/25	BBCMS Mortgage Trust 2022-C17
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	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		Daniel Schmidt		SPLegalNotices@barclays.com;
					CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	5		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	6	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Cash Flows	7		Corporate Trust Services (CMBS)		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;
					jmayfield@argenticservices.com
Delinquency Loan Detail	22		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Collateral Stratification and Historical Detail	23	Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	24	Representations Reviewer
			Attention: BBCMS 2022-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
Historical Bond / Collateral Loss Reconciliation Detail	28		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	29	Directing Certificateholder	Argentic Securities Income USA LLC
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	4,917,498.66	177,120.96	17,559.57	0.00	0.00	194,680.53	4,740,377.70	30.15%	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	30.15%	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	30.15%	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	30.15%	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	30.15%	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	30.15%	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	20.60%	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	15.45%	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	11.31%	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	9.42%	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	6.78%	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	4.52%	4.50%
G-RR	054976AX3	5.712653%	9,050,000.00	9,050,000.00	0.00	43,082.93	0.00	0.00	43,082.93	9,050,000.00	3.52%	3.50%
H-RR	054976AZ8	5.712653%	31,676,063.00	31,676,063.00	0.00	133,976.46	0.00	0.00	133,976.46	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	30,892.20	0.00	0.00	30,892.20	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	967,243,561.66	177,120.96	3,584,454.17	0.00	0.00	3,761,575.13	967,066,440.70


X-A	054976AG0	1.323759%	633,502,000.00	629,242,498.66	0.00	694,137.66	0.00	0.00	694,137.66	629,065,377.70
X-B	054976AH8	0.658685%	169,688,000.00	169,688,000.00	0.00	93,142.39	0.00	0.00	93,142.39	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	3.212653%	40,725,000.00	40,725,000.00	0.00	109,029.42	0.00	0.00	109,029.42	40,725,000.00
X-F	054976AP0	3.212653%	20,362,000.00	20,362,000.00	0.00	54,513.37	0.00	0.00	54,513.37	20,362,000.00
Notional SubTotal			864,277,000.00	860,017,498.66	0.00	950,822.84	0.00	0.00	950,822.84	859,840,377.70

Deal Distribution Total					177,120.96	4,535,277.01	0.00	0.00	4,712,397.97

*	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	535.85034979	19.30052958	1.91343249	0.00000000	0.00000000	0.00000000	0.00000000	21.21396208	516.54982020
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	4.76054475	0.00000000	0.00000000	0.00000000	0.00000000	4.76054475	1,000.00000000
H-RR	054976AZ8	1,000.00000000	0.00000000	4.22958055	0.53096371	1.91652858	0.00000000	0.00000000	4.22958055	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	3.81385185	0.17885309	0.37683457	0.00000000	0.00000000	3.81385185	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	993.27626221	0.00000000	1.09571503	0.00000000	0.00000000	0.00000000	0.00000000	1.09571503	992.99667199
X-B	054976AH8	1,000.00000000	0.00000000	0.54890381	0.00000000	0.00000000	0.00000000	0.00000000	0.54890381	1,000.00000000
X-D	054976AM7	1,000.00000000	0.00000000	2.67721105	0.00000000	0.00000000	0.00000000	0.00000000	2.67721105	1,000.00000000
X-F	054976AP0	1,000.00000000	0.00000000	2.67721098	0.00000000	0.00000000	0.00000000	0.00000000	2.67721098	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	08/01/25 - 08/30/25	30	0.00	17,559.57	0.00	17,559.57	0.00	0.00	0.00	17,559.57	0.00
A-2	08/01/25 - 08/30/25	30	0.00	263,307.06	0.00	263,307.06	0.00	0.00	0.00	263,307.06	0.00
A-3	08/01/25 - 08/30/25	30	0.00	104,370.65	0.00	104,370.65	0.00	0.00	0.00	104,370.65	0.00
A-4	08/01/25 - 08/30/25	30	0.00	683,346.41	0.00	683,346.41	0.00	0.00	0.00	683,346.41	0.00
A-5	08/01/25 - 08/30/25	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	08/01/25 - 08/30/25	30	0.00	67,637.70	0.00	67,637.70	0.00	0.00	0.00	67,637.70	0.00
X-A	08/01/25 - 08/30/25	30	0.00	694,137.66	0.00	694,137.66	0.00	0.00	0.00	694,137.66	0.00
X-B	08/01/25 - 08/30/25	30	0.00	93,142.39	0.00	93,142.39	0.00	0.00	0.00	93,142.39	0.00
X-D	08/01/25 - 08/30/25	30	0.00	109,029.42	0.00	109,029.42	0.00	0.00	0.00	109,029.42	0.00
X-F	08/01/25 - 08/30/25	30	0.00	54,513.37	0.00	54,513.37	0.00	0.00	0.00	54,513.37	0.00
A-S	08/01/25 - 08/30/25	30	0.00	356,151.44	0.00	356,151.44	0.00	0.00	0.00	356,151.44	0.00
B	08/01/25 - 08/30/25	30	0.00	188,963.92	0.00	188,963.92	0.00	0.00	0.00	188,963.92	0.00
C	08/01/25 - 08/30/25	30	0.00	169,549.50	0.00	169,549.50	0.00	0.00	0.00	169,549.50	0.00
D	08/01/25 - 08/30/25	30	0.00	35,352.08	0.00	35,352.08	0.00	0.00	0.00	35,352.08	0.00
E	08/01/25 - 08/30/25	30	0.00	49,491.67	0.00	49,491.67	0.00	0.00	0.00	49,491.67	0.00
F	08/01/25 - 08/30/25	30	0.00	42,420.83	0.00	42,420.83	0.00	0.00	0.00	42,420.83	0.00
G-RR	08/01/25 - 08/30/25	30	0.00	43,082.93	0.00	43,082.93	0.00	0.00	0.00	43,082.93	0.00
H-RR	08/01/25 - 08/30/25	30	43,681.30	150,795.30	0.00	150,795.30	16,818.84	0.00	0.00	133,976.46	60,708.08
PWV-A	08/01/25 - 08/30/25	30	0.00	109,000.85	0.00	109,000.85	0.00	0.00	0.00	109,000.85	0.00
PWV-B	08/01/25 - 08/30/25	30	0.00	124,173.13	0.00	124,173.13	0.00	0.00	0.00	124,173.13	0.00
PWV-RR	08/01/25 - 08/30/25	30	1,597.27	32,340.91	0.00	32,340.91	1,448.71	0.00	0.00	30,892.20	3,052.36
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			45,278.57	4,553,544.56	0.00	4,553,544.56	18,267.55	0.00	0.00	4,535,277.01	63,760.44




© 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	4,566,515.66	Master Servicing Fee	3,982.21
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,786.33
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	415.77
ARD Interest	0.00	Operating Advisor Fee	1,247.30
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	249.46
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,566,515.66	Total Fees	12,971.06

Principal		Expenses/Reimbursements
Scheduled Principal	177,120.96	Reimbursement for Interest on Advances	2,483.51
Unscheduled Principal Collections		ASER Amount	12,284.04
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	3,500.00
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	177,120.96	Total Expenses/Reimbursements	18,267.55

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,535,277.01
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	177,120.96
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	4,712,397.97
Total Funds Collected	4,743,636.62	Total Funds Distributed	4,743,636.58

© 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	967,243,561.66
Beginning Scheduled Collateral Balance		900,743,562.15	66,500,000.00	967,243,562.15	(-) Principal Distributions	177,120.96
(-) Scheduled Principal Collections		177,120.96	0.00	177,120.96	(-) 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		900,566,441.19	66,500,000.00	967,066,441.19	Ending Certificate Balance	967,066,440.70
Beginning Actual Collateral Balance		900,743,562.15	66,500,000.00	967,243,562.15
Ending Actual Collateral Balance		900,572,618.45	66,500,000.00	967,072,618.45



		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	8	30,789,249.25	3.42%	79	5.5948	1.848810	1.59 or less	27	303,576,791.77	33.71%	78	5.7534	1.376423
5,000,000 to 9,999,999		21	145,244,322.57	16.13%	81	5.8353	1.678555	1.60 to 1.69	8	121,190,000.00	13.46%	71	5.1067	1.632364
10,000,000 to 19,999,999		18	258,870,382.46	28.75%	71	5.4690	1.904357	1.70 to 1.79	7	56,750,065.25	6.30%	82	5.3647	1.748281
20,000,000 to 29,999,999		10	236,662,486.91	26.28%	73	5.3920	1.589384	1.80 to 1.89	3	52,500,000.00	5.83%	83	5.8043	1.831429
30,000,000 to 39,999,999		3	98,500,000.00	10.94%	83	5.6097	1.784264	1.90 to 1.99	4	106,740,000.00	11.85%	83	5.4505	1.934188
	40,000,000 or higher	3	130,500,000.00	14.49%	82	5.6534	2.125747	2.00 to 2.49	9	207,626,529.15	23.06%	77	5.6942	2.190044
	Totals	63	900,566,441.19	100.00%	76	5.5543	1.802214	2.50 to 2.99	3	37,197,552.90	4.13%	34	4.8919	2.638699
								3.00 or more	2	14,985,502.12	1.66%	81	5.4265	3.513540
								Totals	63	900,566,441.19	100.00%	76	5.5543	1.802214
(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	55,959,319.07	6.21%	81	5.9908	1.744526	New York	11	165,044,356.34	18.33%	58	4.9928	1.450836
Arizona	1	19,000,000.00	2.11%	82	5.9900	2.160000	North Carolina	2	3,423,000.00	0.38%	81	5.3333	1.762559
Arkansas	1	769,000.00	0.09%	46	4.8500	2.030000	Ohio	9	15,674,341.17	1.74%	77	5.6374	1.813754
California	3	73,732,500.00	8.19%	81	5.4286	1.884406	Pennsylvania	4	54,718,750.00	6.08%	82	5.9046	1.706636
Colorado	1	26,957,572.78	2.99%	83	6.0100	1.350000	Rhode Island	1	7,300,000.00	0.81%	81	6.3900	1.070000
Connecticut	1	14,200,000.00	1.58%	82	5.7450	1.610000	Tennessee	6	50,278,872.71	5.58%	81	5.7571	2.010043
Florida	7	113,827,920.45	12.64%	82	5.6959	1.806049	Texas	9	78,355,791.50	8.70%	82	5.8627	1.860322
Georgia	2	9,296,552.90	1.03%	73	5.6629	2.626147	Vermont	1	2,300,000.00	0.26%	82	6.1000	1.560000
Illinois	6	8,028,437.62	0.89%	72	5.8796	1.694104	Virginia	2	5,467,000.00	0.61%	75	5.2911	1.555608
Indiana	2	31,751,795.97	3.53%	81	5.9010	2.109677	Washington	1	4,600,000.00	0.51%	81	6.0700	1.390000
Iowa	5	4,838,978.62	0.54%	61	5.4357	1.838929	Wisconsin	1	1,218,125.00	0.14%	81	5.0600	1.600000
Kentucky	2	15,908,850.24	1.77%	82	5.3629	1.754670	Totals	119	900,566,441.19	100.00%	76	5.5543	1.802214
Louisiana	1	1,372,812.50	0.15%	81	5.0600	1.600000
									Property Type³
Maine	1	5,150,000.00	0.57%	80	6.0500	1.380000
Maryland	1	5,150,000.00	0.57%	74	5.2700	1.510000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Massachusetts	1	710,000.00	0.08%	81	5.4100	2.280000		Properties	Balance	Agg. Bal.			DSCR¹
Michigan	5	34,406,191.04	3.82%	82	5.5859	1.797794	Industrial	8	111,610,065.25	12.39%	82	5.7957	1.967513
Minnesota	5	3,640,000.00	0.40%	46	4.8500	2.030000	Lodging	14	129,278,729.11	14.36%	83	5.9137	1.942300
Mississippi	2	3,331,773.18	0.37%	50	4.6666	1.684422	Mixed Use	4	81,293,074.90	9.03%	83	5.6720	1.787457
Missouri	4	6,977,000.00	0.77%	48	4.8775	2.042255	Mobile Home Park	10	18,700,000.00	2.08%	82	6.2133	1.525722
Nebraska	1	725,000.00	0.08%	81	5.4100	2.280000	Multi-Family	5	88,990,000.00	9.88%	37	4.4988	1.290203
Nevada	2	46,917,500.00	5.21%	83	5.2414	1.860244	Office	18	217,081,500.00	24.10%	81	5.4378	1.635036
New Hampshire	3	3,770,000.00	0.42%	82	5.8600	1.569231	Other	1	14,200,000.00	1.58%	82	5.7450	1.610000
New Jersey	1	25,000,000.00	2.78%	80	5.1100	1.690000	Retail	51	211,045,859.40	23.43%	77	5.5983	1.870957
New Mexico	1	765,000.00	0.08%	46	4.8500	2.030000	Self Storage	8	28,367,212.44	3.15%	82	5.9735	1.503198
							Totals	119	900,566,441.19	100.00%	76	5.5543	1.802214

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%	21	3.0400	1.610000		No outstanding loans in this group
	3.50000 to 4.99999	5	74,862,773.18	8.31%	32	4.7149	1.990576
	5.00000 to 5.5999	19	242,226,952.13	26.90%	81	5.2545	1.848604
	5.50000 to 5.99999	23	389,052,966.89	43.20%	82	5.7783	1.852763
	6.00000 to 6.49999	14	167,267,572.78	18.57%	83	6.0941	1.534842
	6.50000 or greater	1	7,156,176.21	0.79%	82	6.7100	2.300000
	Totals	63	900,566,441.19	100.00%	76	5.5543	1.802214
(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	900,566,441.19	100.00%	76	5.5543	1.802214	326 months or less	63	900,566,441.19	100.00%	76	5.5543	1.802214
110 months to 116 months		0	0.00	0.00%	0	0.0000	0.000000	327 months to 355 months	0	0.00	0.00%	0	0.0000	0.000000
	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	900,566,441.19	100.00%	76	5.5543	1.802214	Totals	63	900,566,441.19	100.00%	76	5.5543	1.802214
(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		4	48,469,117.67	5.38%	46	5.1443	2.281110	326 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	57	822,097,323.52	91.29%	79	5.6451	1.782696	327 months to 328 months	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	2	30,000,000.00	3.33%	40	3.7267	1.563333	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	900,566,441.19	100.00%	76	5.5543	1.802214
(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%	139,659.88	28,394.33	0.00	N/A	08/06/32	--	26,985,967.11	26,957,572.78	09/06/25
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	09/06/25
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	09/06/25
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	09/06/25
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	09/01/25
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	09/06/25
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	09/06/25
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	09/01/25
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	09/01/25
15	10233100	RT	Lady Lake	FL	Actual/360	5.980%	117,968.52	24,418.62	0.00	N/A	07/01/32	--	22,908,979.81	22,884,561.19	09/01/25
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	09/06/25
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	09/06/25
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	09/06/25
18-A-1	10240664	RT	Albany	NY	Actual/360	5.750%	84,764.38	23,930.74	0.00	N/A	06/06/32	--	17,119,313.20	17,095,382.46	09/06/25
18-A-3	10240666				Actual/360	5.750%	18,836.53	5,317.94	0.00	N/A	06/06/32	--	3,804,291.89	3,798,973.95	09/06/25
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	09/06/25
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	08/06/25
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	08/06/25
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	08/06/25
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	09/06/25
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	09/06/25
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	09/06/25
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	09/06/25
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	09/06/25
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	09/01/25
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	09/06/25
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	09/06/25
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	09/01/25




© 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	09/06/25
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	09/05/25
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	09/06/25
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	09/06/25
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	09/06/25
32-A-2	10240682	RT	Cookeville	TN	30/360	5.400%	42,865.60	13,287.48	0.00	N/A	05/06/32	--	9,525,689.61	9,512,402.13	09/06/25
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	09/01/25
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	09/06/25
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	09/06/25
36	10240685	LO	Douglasville	GA	Actual/360	5.900%	36,607.59	7,877.64	0.00	N/A	06/06/32	--	7,205,430.54	7,197,552.90	09/06/25
37	10240686	LO	Birmingham	AL	Actual/360	6.710%	41,385.84	6,413.83	0.00	N/A	07/06/32	--	7,162,590.04	7,156,176.21	09/06/25
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	09/06/25
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	09/06/25
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	09/06/25
40	10240689	IN	Novi	MI	Actual/360	5.627%	32,400.18	6,177.26	0.00	N/A	06/06/32	--	6,686,692.51	6,680,515.25	08/06/25
41	10240690	RT	Clarksville	IN	Actual/360	5.820%	30,313.21	6,732.51	0.00	N/A	06/06/32	--	6,048,528.48	6,041,795.97	09/06/25
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	02/06/25
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	09/06/25
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	09/06/25
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	09/06/25
46	10240695	SS	Chesterfield	MI	Actual/360	5.755%	25,423.07	4,588.90	0.00	N/A	06/06/32	--	5,130,072.34	5,125,483.44	09/06/25
47	10240696	MU	Melbourne	FL	Actual/360	5.640%	24,235.24	4,594.95	0.00	N/A	06/06/32	--	4,990,097.07	4,985,502.12	09/06/25
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	09/06/25
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	09/06/25
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	09/06/25
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	09/06/25
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	09/06/25
53	10206175	RT	Meridian	MS	Actual/360	4.590%	9,303.33	4,009.89	0.00	N/A	01/01/30	--	2,353,783.07	2,349,773.18	09/01/25




© 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

09/01/25

5-A-3A

10240644

Actual/360

6.061%

44,363.15

0.00

N/A

09/01/32

8,500,000.00

09/01/25

6-A-1

10240646

Chattanooga

30/360

5.850%

145,949.63

31,032.66

0.00

N/A

06/06/32

29,938,385.60

29,907,352.94

09/06/25

6-A-3

10240648

30/360

5.850%

48,649.88

10,344.21

0.00

N/A

06/06/32

9,979,461.88

9,969,117.67

09/06/25

10234905

Henderson

Actual/360

5.290%

168,545.28

0.00

N/A

08/01/32

37,000,000.00

09/01/25

8-A-1

10240650

Various

Actual/360

5.530%

142,858.33

0.00

N/A

08/06/32

30,000,000.00

09/06/25

10240652

Pittsburgh

Actual/360

5.780%

146,828.06

0.00

N/A

07/06/32

29,500,000.00

09/06/25

Totals

4,300,238.58

177,120.96

0.00

900,743,562.15

900,566,441.19

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	2,857,795.70	2,965,901.90	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-10	2,645,683.00	10,368,460.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-7	10,161,957.56	10,368,460.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-8	2,645,683.00	5,429,082.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,673,315.07	2,623,168.44	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13-A-6	0.00	21,308,904.07	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13-A-7	20,112,478.81	22,072,186.54	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14-A-2	6,720,771.13	3,299,157.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14-A-4	6,720,771.13	3,299,157.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,524,122.96	2,280,535.83	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16-A-2	6,641,159.00	6,818,938.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16-A-5	6,641,159.00	6,818,938.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,904,214.19	938,400.72	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18-A-1	3,861,618.23	4,006,096.35	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18-A-3	0.00	4,006,096.35	01/01/24	12/31/24	--	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	18,543,539.97	16,320,091.48	01/01/24	12/31/24	--	0.00	0.00	70,035.25	70,035.25	0.00	0.00
1-A-11	0.00	0.00	--	--	--	0.00	0.00	60,030.21	60,030.21	0.00	0.00
1-A-12	0.00	0.00	--	--	--	0.00	0.00	60,030.21	60,030.21	0.00	0.00
2	6,763,377.93	7,061,601.86	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20-A-2	9,881,990.00	8,767,448.03	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21-A-1	1,696,600.55	842,317.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,143,106.04	2,550,559.76	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	2,474,080.47	2,517,891.79	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,890,593.74	2,131,456.02	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,329,560.00	664,890.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,268,723.92	1,441,457.19	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,363,758.94	1,603,095.51	07/01/24	06/30/25	--	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	1,934,383.12	973,478.33	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	972,097.66	1,004,428.56	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	4,865,998.17	2,415,268.01	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,848,454.53	1,024,755.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,047,783.26	557,135.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32-A-2	3,802,620.00	4,096,265.03	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	842,183.19	434,574.93	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	854,260.12	828,488.51	01/01/24	12/24/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	705,002.59	738,029.23	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,735,525.98	1,634,817.54	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,147,841.12	727,436.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	501,426.79	508,696.86	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	560,521.25	565,676.85	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,943,185.05	3,029,507.16	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	606,823.57	684,341.46	01/01/24	12/31/24	--	0.00	0.00	38,563.05	38,563.05	0.00	0.00
41	759,496.38	759,186.52	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	649,821.47	623,137.72	01/01/24	12/31/24	07/11/25	2,695,385.52	36,455.86	14,456.87	146,791.79	0.00	0.00
43	557,238.94	509,632.54	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	284,906.76	436,099.84	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	417,506.01	416,702.57	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
46	464,283.43	476,084.36	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	910,558.40	1,003,974.94	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	383,671.27	396,488.87	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	411,195.61	195,226.89	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	335,510.46	172,014.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	393,120.20	394,707.23	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	308,343.04	153,442.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	365,353.51	148,174.67	01/01/25	06/30/25	--	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	5,629,888.05	6,889,710.82	07/01/24	06/30/25	--	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	8,173,035.67	4,337,930.25	01/01/25	06/30/25	--	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	4,204,118.36	1,979,705.68	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8-A-1	4,433,458.00	4,519,893.77	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,013,986.95	1,535,432.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	182,529,659.25	221,740,749.17				2,695,385.52	36,455.86	243,115.59	375,450.51	0.00	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
09/17/25	0	0.00	0	0.00	1	5,879,550.00	1	5,879,550.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554265%	5.538501%	76
08/15/25	0	0.00	0	0.00	1	5,879,550.00	1	5,879,550.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554320%	5.538556%	77
07/17/25	0	0.00	0	0.00	1	5,879,550.00	1	5,879,550.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554374%	5.538610%	78
06/17/25	0	0.00	0	0.00	1	5,879,550.00	1	5,879,550.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554435%	5.538671%	79
05/16/25	0	0.00	1	5,879,550.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554473%	5.538710%	80
04/17/25	1	5,879,550.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554518%	5.538755%	81
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554556%	5.538792%	82
02/18/25	3	47,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554614%	5.538851%	83
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554651%	5.538888%	84
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554688%	5.538925%	85
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.554732%	5.538969%	86
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	5.554769%	5.539006%	87
(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

1-A-1

10240625

08/06/25

70,035.25

0.00

17,500,000.00

1-A-11

10240635

08/06/25

60,030.21

0.00

15,000,000.00

1-A-12

10240636

08/06/25

60,030.21

0.00

15,000,000.00

10240689

08/06/25

38,563.05

0.00

6,686,692.51

10240691

02/06/25

14,456.87

146,791.79

30,077.18

5,879,550.00

03/10/25

05/09/25

Totals

243,115.59

375,450.51

30,077.18

60,066,242.51

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		67,500,000	67,500,000	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		25,013,000	25,013,000	0			0
49 - 60 Months		2,349,773	2,349,773	0			0
> 60 Months		805,703,668	799,824,118	0			5,879,550




Historical Delinquency Information

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

Sep-25	900,566,441	894,686,891	0	0	0		5,879,550
Aug-25	900,743,562	894,864,012	0	0	0		5,879,550
Jul-25	900,919,807	895,040,257	0	0	0		5,879,550
Jun-25	901,113,224	895,233,674	0	0	0		5,879,550
May-25	901,231,734	895,352,184	0	5,879,550	0		0
Apr-25	901,365,095	895,485,545	5,879,550	0	0		0
Mar-25	901,482,346	901,482,346	0	0	0		0
Feb-25	901,645,462	854,145,462	47,500,000	0	0		0
Jan-25	901,761,309	901,761,309	0	0	0		0
Dec-24	901,876,578	901,876,578	0	0	0		0
Nov-24	902,006,807	902,006,807	0	0	0		0
Oct-24	902,120,849	902,120,849	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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
19-A-10	10240668	MF	NY	11/22/24	13
" 9/11/2025 The Loan transferred to Special Servicing on 11/22/2024. Special Servicer has entered into Pre-Negotiation Letters with the borrower and with all four mezzanine lenders. We have received a workout proposal from borrower and
have negotiated. The mezzanines, as of August 2025, have all concurred with this workout modification proposal. Will now proceed with the approval process.

Borrower continues his unit-upgrade capex program. Are trapping property cashflows to keep all mortgage not es current. Are not making any of the mezzanine's payments, they are all due for December 2024.
"

42	10240691	IN	OH	03/10/25	2
" 9/11/2025 Loan was transferred to Special Servicing, effective March 10, 2025, and remains past due for the March 2025 payment. SS is dual tracking discussions for a DIL with a foreclosure complaint and receivership. Lender was
successful in getting borrower to consent to the order appointing a receiver and are pending the courts granting the agreed upon order. The receiver will be tasked with completing a phase II and carrying out any required remediation work
identified within the report.

.
"

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


			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)
1-A-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	381.24	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	326.78	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	326.78	0.00	0.00	0.00
42	0.00	0.00	3,500.00	0.00	0.00	12,284.04	0.00	0.00	0.00	0.00	0.00	0.00
B-A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,448.71	0.00	0.00	0.00
Total	0.00	0.00	3,500.00	0.00	0.00	12,284.04	0.00	0.00	2,483.51	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		18,267.55




© 2021 Computershare. All rights reserved. Confidential.												Page 29 of 30


	Additional Information

Total Available Distribution Amount (1)	4,712,397.97
Pooled Available Funds	4,448,331.78
Park West Village Available Funds	264,066.19
(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
19-A-10	10240668	20,000,000.00	20,000,000.00	954,000,000.00	01/20/22	26,853,760.00	1.61000	12/31/23	06/06/27	(37)
42	10240691	5,879,550.00	5,879,550.00	3,550,000.00	05/16/25	573,458.72	1.79000	12/31/24	05/06/32	(37)
Totals		25,879,550.00	25,879,550.00	957,550,000.00		27,427,218.72




© 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


			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