
Distribution Date:	10/10/25	Deutsche Mortgage & Asset Receiving Corporation
Determination Date:	10/06/25
Next Distribution Date:	11/13/25
Record Date:	09/30/25	CD 2016-CD2 Mortgage Trust
		Series 2016-CD2

Update to September 2025 Allocations and Reporting

The Master Servicer has restated the September 2025 reporting due to a reallocation of the realized loss for 229 West 43rd St.


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Lainie Kaye		cmbs.requests@db.com
Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5-7
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	8
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	9	Special Servicer	KeyBank National Association
Bond / Collateral Reconciliation - Cash Flows	10		Attention: Mike Jenkins	(913) 317-4875	KeyBank_Notices@KeyBank.com
Bond / Collateral Reconciliation - Balances	11		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Current Mortgage Loan and Property Stratification	12-16	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Mortgage Loan Detail (Part 1)	17-18
			David Rodgers	(212) 230-9090
Mortgage Loan Detail (Part 2)	19-20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Principal Prepayment Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	22		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	23				trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	24		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	25	Controlling Class Rep.	Och-Ziff Capital Investments, L.L.C.
Specially Serviced Loan Detail - Part 2	26		-
Modified Loan Detail	27
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	28
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	29
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	30
Supplemental Notes	31

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 31


				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	12515ABA7	1.848000%	17,465,263.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12515ABB5	3.037000%	69,061,053.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	12515ABC3	3.348000%	34,742,105.00	11,299,835.70	0.00	31,526.54	0.00	0.00	31,526.54	11,299,835.70	27.87%	30.00%
A-3	12515ABD1	3.248000%	252,631,579.00	239,074,224.52	0.00	647,094.23	0.00	0.00	647,094.23	239,074,224.52	27.87%	30.00%
A-4	12515ABE9	3.526000%	308,873,684.00	308,873,684.00	0.00	907,573.84	0.00	0.00	907,573.84	308,873,684.00	27.87%	30.00%
A-M	12515ABG4	3.668000%	39,015,789.00	39,015,789.00	0.00	119,258.26	0.00	0.00	119,258.26	39,015,789.00	22.84%	26.00%
B	12515ABH2	3.879000%	76,811,579.00	76,811,579.00	0.00	248,293.43	0.00	0.00	248,293.43	76,811,579.00	12.93%	18.13%
C	12515ABJ8	3.972491%	42,673,684.00	42,673,684.00	0.00	8,309.26	0.00	0.00	8,309.26	42,673,684.00	7.43%	13.75%
D	12515AAN0	2.722491%	57,304,211.00	57,304,211.00	0.00	0.00	0.00	0.00	0.00	57,304,211.00	0.04%	7.88%
E	12515AAQ3	2.750000%	28,043,158.00	823,864.97	0.00	0.00	0.00	525,902.54	0.00	297,962.43	0.00%	5.00%
F	12515AAS9	2.750000%	10,972,632.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	3.88%
G	12515AAU4	2.750000%	37,797,120.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	12515AAW0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12515AAY6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			975,391,857.00	775,876,872.19	0.00	1,962,055.56	0.00	525,902.54	1,962,055.56	775,350,969.65


X-A	12515ABF6	0.551685%	721,789,473.00	598,263,533.22	0.00	275,044.13	0.00	0.00	275,044.13	598,263,533.22
X-B	12515AAA8	0.093491%	76,811,579.00	76,811,579.00	0.00	5,984.32	0.00	0.00	5,984.32	76,811,579.00
X-D	12515AAE0	1.250000%	57,304,211.00	57,304,211.00	0.00	59,691.89	0.00	0.00	59,691.89	57,304,211.00
X-E	12515AAG5	1.222491%	28,043,158.00	823,864.97	0.00	839.31	0.00	0.00	839.31	297,962.43
X-F	12515AAJ9	3.972491%	10,972,632.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-G	12515AAL4	3.972491%	37,797,120.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Notional SubTotal			932,718,173.00	733,203,188.19	0.00	341,559.65	0.00	0.00	341,559.65	732,677,285.65

Deal Distribution Total					0.00	2,303,615.21	0.00	525,902.54	2,303,615.21

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 31


				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	12515ABA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12515ABB5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	12515ABC3	325.24902276	0.00000000	0.90744473	0.00000000	0.00000000	0.00000000	0.00000000	0.90744473	325.24902276
A-3	12515ABD1	946.33547186	0.00000000	2.56141466	0.00000000	0.00000000	0.00000000	0.00000000	2.56141466	946.33547186
A-4	12515ABE9	1,000.00000000	0.00000000	2.93833333	0.00000000	0.00000000	0.00000000	0.00000000	2.93833333	1,000.00000000
A-M	12515ABG4	1,000.00000000	0.00000000	3.05666662	0.00000000	0.00000000	0.00000000	0.00000000	3.05666662	1,000.00000000
B	12515ABH2	1,000.00000000	0.00000000	3.23250001	0.00000000	0.00000000	0.00000000	0.00000000	3.23250001	1,000.00000000
C	12515ABJ8	1,000.00000000	0.00000000	0.19471626	3.11569257	11.13736536	0.00000000	0.00000000	0.19471626	1,000.00000000
D	12515AAN0	1,000.00000000	0.00000000	0.00000000	2.26874234	58.13113158	0.00000000	0.00000000	0.00000000	1,000.00000000
E	12515AAQ3	29.37846622	0.00000000	0.00000000	0.06732551	130.69230434	0.00000000	18.75332800	0.00000000	10.62513822
F	12515AAS9	0.00000000	0.00000000	0.00000000	0.00000000	130.62502597	0.00000000	0.00000000	0.00000000	0.00000000
G	12515AAU4	0.00000000	0.00000000	0.00000000	0.00000000	132.17980285	0.00000000	0.00000000	0.00000000	0.00000000
S	12515AAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12515AAY6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12515ABF6	828.86153872	0.00000000	0.38105866	0.00000000	0.00000000	0.00000000	0.00000000	0.38105866	828.86153872
X-B	12515AAA8	1,000.00000000	0.00000000	0.07790909	0.00000000	0.00000000	0.00000000	0.00000000	0.07790909	1,000.00000000
X-D	12515AAE0	1,000.00000000	0.00000000	1.04166673	0.00000000	0.00000000	0.00000000	0.00000000	1.04166673	1,000.00000000
X-E	12515AAG5	29.37846622	0.00000000	0.02992923	0.00000000	0.00000000	0.00000000	0.00000000	0.02992923	10.62513822
X-F	12515AAJ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-G	12515AAL4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 31


				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	31,526.54	0.00	31,526.54	0.00	0.00	0.00	31,526.54	0.00
A-3	09/01/25 - 09/30/25	30	0.00	647,094.23	0.00	647,094.23	0.00	0.00	0.00	647,094.23	0.00
A-4	09/01/25 - 09/30/25	30	0.00	907,573.84	0.00	907,573.84	0.00	0.00	0.00	907,573.84	0.00
X-A	09/01/25 - 09/30/25	30	0.00	275,044.13	0.00	275,044.13	0.00	0.00	0.00	275,044.13	0.00
A-M	09/01/25 - 09/30/25	30	0.00	119,258.26	0.00	119,258.26	0.00	0.00	0.00	119,258.26	0.00
X-B	09/01/25 - 09/30/25	30	0.00	5,984.32	0.00	5,984.32	0.00	0.00	0.00	5,984.32	0.00
X-D	09/01/25 - 09/30/25	30	0.00	59,691.89	0.00	59,691.89	0.00	0.00	0.00	59,691.89	0.00
X-E	09/01/25 - 09/30/25	30	0.00	839.31	0.00	839.31	0.00	0.00	0.00	839.31	0.00
X-F	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-G	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	09/01/25 - 09/30/25	30	0.00	248,293.43	0.00	248,293.43	0.00	0.00	0.00	248,293.43	0.00
C	09/01/25 - 09/30/25	30	342,314.32	141,267.35	0.00	141,267.35	132,958.08	0.00	0.00	8,309.26	475,272.41
D	09/01/25 - 09/30/25	30	3,201,150.14	130,008.49	0.00	130,008.49	130,008.49	0.00	0.00	0.00	3,331,158.63
E	09/01/25 - 09/30/25	30	3,663,136.93	1,888.02	0.00	1,888.02	1,888.02	0.00	0.00	0.00	3,665,024.94
F	N/A	N/A	1,433,300.33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,433,300.34
G	N/A	N/A	4,996,015.86	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4,996,015.87
Totals			13,635,917.58	2,568,469.81	0.00	2,568,469.81	264,854.59	0.00	0.00	2,303,615.21	13,900,772.19




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 31


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-1 (Cert)	12515ABA7	N/A	16,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-1 (EC)	N/A	N/A	873,263.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2 (Cert)	12515ABB5	N/A	65,608,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2 (EC)	N/A	N/A	3,453,053.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB (Cert)	12515ABC3	3.348000%	33,005,000.00	10,734,844.00	0.00	29,950.21	0.00	0.00	29,950.21	10,734,844.00
A-SB (EC)	N/A	3.348000%	1,737,105.00	564,991.70	0.00	1,576.33	0.00	0.00	1,576.33	564,991.70
A-3 (Cert)	12515ABD1	3.248000%	240,000,000.00	227,120,513.25	0.00	614,739.52	0.00	0.00	614,739.52	227,120,513.25
A-3 (EC)	N/A	3.248000%	12,631,579.00	11,953,711.27	0.00	32,354.71	0.00	0.00	32,354.71	11,953,711.27
A-4 (Cert)	12515ABE9	3.526000%	293,430,000.00	293,430,000.00	0.00	862,195.15	0.00	0.00	862,195.15	293,430,000.00
A-4 (EC)	N/A	3.526000%	15,443,684.00	15,443,684.00	0.00	45,378.69	0.00	0.00	45,378.69	15,443,684.00
X-A (Cert)	12515ABF6	0.551685%	685,700,000.00	568,350,357.24	0.00	261,291.92	0.00	0.00	261,291.92	568,350,357.24
X-A (EC)	N/A	0.551685%	36,089,473.00	29,913,175.98	0.00	13,752.21	0.00	0.00	13,752.21	29,913,175.98
A-M (Cert)	12515ABG4	3.668000%	37,065,000.00	37,065,000.00	0.00	113,295.35	0.00	0.00	113,295.35	37,065,000.00
A-M (EC)	N/A	3.668000%	1,950,789.00	1,950,789.00	0.00	5,962.91	0.00	0.00	5,962.91	1,950,789.00
X-B (Cert)	12515AAA8	0.093491%	72,971,000.00	72,971,000.00	0.00	5,685.10	0.00	0.00	5,685.10	72,971,000.00
X-B (EC)	N/A	0.093491%	3,840,579.00	3,840,579.00	0.00	299.22	0.00	0.00	299.22	3,840,579.00
X-D (Cert)	12515AAE0	1.250000%	54,439,000.00	54,439,000.00	0.00	56,707.29	0.00	0.00	56,707.29	54,439,000.00
X-D (EC)	N/A	1.250000%	2,865,211.00	2,865,211.00	0.00	2,984.59	0.00	0.00	2,984.59	2,865,211.00
X-E (Cert)	12515AAG5	1.222491%	26,641,000.00	782,671.72	0.00	797.34	0.00	0.00	797.34	283,064.31
X-E (EC)	N/A	1.222491%	1,402,158.00	41,193.25	0.00	41.97	0.00	0.00	41.97	14,898.12
X-F (Cert)	12515AAJ9	N/A	10,424,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-F (EC)	N/A	N/A	548,632.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-G (Cert)	12515AAL4	N/A	35,907,264.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-G (EC)	N/A	N/A	1,889,856.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	12515ABH2	3.879000%	72,971,000.00	72,971,000.00	0.00	235,878.76	0.00	0.00	235,878.76	72,971,000.00
B (EC)	N/A	3.879000%	3,840,579.00	3,840,579.00	0.00	12,414.67	0.00	0.00	12,414.67	3,840,579.00
C (Cert)	12515ABJ8	3.972491%	40,540,000.00	40,540,000.00	0.00	7,893.80	0.00	0.00	7,893.80	40,540,000.00
C (EC)	N/A	3.972491%	2,133,684.00	2,133,684.00	0.00	415.46	0.00	0.00	415.46	2,133,684.00
D (Cert)	12515AAN0	2.722491%	54,439,000.00	54,439,000.00	0.00	0.00	0.00	0.00	0.00	54,439,000.00
D (EC)	N/A	2.722491%	2,865,211.00	2,865,211.00	0.00	0.00	0.00	0.00	0.00	2,865,211.00
E (Cert)	12515AAQ3	2.750000%	26,641,000.00	782,671.72	0.00	0.00	0.00	499,607.41	0.00	283,064.31
E (EC)	N/A	2.750000%	1,402,158.00	41,193.25	0.00	0.00	0.00	26,295.13	0.00	14,898.12
F (Cert)	12515AAS9	N/A	10,424,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
F (EC)	N/A	N/A	548,632.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 31


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance	Principal Distribution	Interest Distribution	Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
G (Cert)	12515AAU4	N/A	35,907,264.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
G (EC)	N/A	N/A	1,889,856.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
S (Cert)	12515AAW0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
S (EC)	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			1,908,110,030.00	1,509,080,060.38	0.00	2,303,615.20	0.00	525,902.54	2,303,615.20	1,508,028,255.30
								Exchangeable Certificate Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 31


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance	Principal Distribution Interest Distribution		Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
V1-A	12515ABK5	3.972491%	10,927,942.00	9,057,751.08	0.00	29,984.86	0.00	0.00	29,984.86	9,057,751.08
V1-B	12515ABL3	3.972491%	1,162,932.00	1,162,932.00	0.00	3,849.78	0.00	0.00	3,849.78	1,162,932.00
V1-C	12515ABW9	3.972491%	646,082.00	646,082.00	0.00	125.80	0.00	0.00	125.80	646,082.00
V1-D	12515ABQ2	3.972491%	867,589.00	867,589.00	0.00	903.74	0.00	0.00	903.74	867,589.00
V1-E	12515ABS8	3.972491%	1,162,952.00	12,473.36	0.00	12.71	0.00	7,962.19	12.71	4,511.17
V2	12515ABU3	3.972491%	34,002,096.00	27,047,015.78	0.00	80,303.87	0.00	18,332.93	80,303.87	27,028,682.85
Exchangeable Certificates Total			48,769,593.00	38,793,843.22	0.00	115,180.76	0.00	26,295.12	115,180.76	38,767,548.10




© 2021 Computershare. All rights reserved. Confidential.										Page 7 of 31


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
V1-A	12515ABK5	828.86156241	0.00000000	2.74387071	0.00000000	0.00000000	0.00000000	0.00000000	2.74387071	828.86156241
V1-B	12515ABL3	1,000.00000000	0.00000000	3.31040852	0.00000000	0.00000000	0.00000000	0.00000000	3.31040852	1,000.00000000
V1-C	12515ABW9	1,000.00000000	0.00000000	0.19471213	3.11568810	11.13739432	0.00000000	0.00000000	0.19471213	1,000.00000000
V1-D	12515ABQ2	1,000.00000000	0.00000000	1.04166835	2.26874707	58.13113122	0.00000000	0.00000000	1.04166835	1,000.00000000
V1-E	12515ABS8	10.72560174	0.00000000	0.01092908	0.02457539	131.41471875	0.00000000	6.84653365	0.01092908	3.87906810
V2	12515ABU3	795.45142688	0.00000000	2.36173294	0.27153679	14.25147732	0.00000000	0.53917059	2.36173294	794.91225629




© 2021 Computershare. All rights reserved. Confidential.										Page 8 of 31


	Additional Information
Total Available Distribution Amount (1)	2,303,615.21
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 9 of 31


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,579,330.51	Master Servicing Fee	4,701.01
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,041.98
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	323.28
ARD Interest	0.00	Operating Advisor Fee	1,504.43
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,579,330.51	Total Fees	10,860.70

Principal		Expenses/Reimbursements
Scheduled Principal	525,902.54	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	49,087.07
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	11,670.07
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	730,000.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	525,902.54	Total Expenses/Reimbursements	790,757.14

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,303,615.21
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	0.00
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,303,615.21
Total Funds Collected	3,105,233.05	Total Funds Distributed	3,105,233.05


© 2021 Computershare. All rights reserved. Confidential.			Page 10 of 31


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		775,876,872.19	775,876,872.19	Beginning Certificate Balance	775,876,872.19
(-) Scheduled Principal Collections		525,902.54	525,902.54	(-) Principal Distributions	0.00
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	525,902.54
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	525,902.54
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		775,350,969.65	775,350,969.65	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		777,205,930.98	777,205,930.98	Ending Certificate Balance	775,350,969.65
Ending Actual Collateral Balance		776,719,929.07	776,719,929.07



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.97%
				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 11 of 31


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP	Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP
	7,499,999 or less	4	22,153,865.55	2.86%	11	4.3359	1.754179	1.39 or less	5	78,277,708.69	10.10%	12	3.8288	0.778882
7,500,000 to 14,999,999		5	48,691,708.83	6.28%	10	4.1179	2.220072	1.40 to 1.44	1	23,225,632.63	3.00%	(2)	4.6100	1.440000
15,000,000 to 24,999,999		6	113,697,398.78	14.66%	9	4.3735	2.079072	1.45 to 1.54	4	150,871,627.94	19.46%	8	4.0713	1.487280
25,000,000 to 49,999,999		8	317,093,191.62	40.90%	10	4.0628	2.126602	1.55 to 1.99	3	153,789,645.81	19.83%	12	4.2224	1.628146
50,000,000 to 74,999,999		2	110,000,000.00	14.19%	11	3.2417	2.856700	2.00 to 2.49	5	92,471,549.71	11.93%	13	3.9948	2.322042
	75,000,000 or greater	1	100,000,000.00	12.90%	13	4.0500	1.590700	2.50 to 2.99	3	45,000,000.00	5.80%	4	4.2090	2.940000
	Totals	30	775,350,969.65	100.00%	10	3.9891	2.169431	3.00 or greater	5	168,000,000.00	21.67%	12	3.6576	3.659326
								Totals	30	775,350,969.65	100.00%	10	3.9891	2.169431
(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 31


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP
							Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP
Colorado	1	3,984,319.18	0.51%	12	4.2170	2.323200
							Industrial	4	107,116,111.75	13.82%	13	4.1654	3.261687
Florida	1	8,365,394.61	1.08%	13	4.6200	1.295400
							Lodging	2	16,135,058.69	2.08%	13	4.7645	1.094165
Illinois	1	69,676,897.81	8.99%	(2)	4.6100	1.466400
							Mixed Use	3	119,734,319.18	15.44%	13	4.0792	1.580782
Kentucky	1	22,116,111.75	2.85%	13	4.1940	2.345000
							Office	8	324,904,411.77	41.90%	9	3.7508	1.931224
Maryland	1	15,500,000.00	2.00%	13	3.8500	3.574000
							Retail	9	136,969,366.99	17.67%	9	4.2606	2.334333
Michigan	3	51,776,896.37	6.68%	5	4.2366	2.880865
							Self Storage	2	6,776,896.37	0.87%	13	4.4200	2.488200
Minnesota	1	3,372,862.12	0.44%	9	4.7500	1.929400
							Totals	32	775,350,969.65	100.00%	10	3.9891	2.169431
New Jersey	1	37,137,670.96	4.79%	12	4.4500	1.593900

New York	9	394,824,969.66	50.92%	12	3.7473	2.133916

North Dakota	1	4,001,700.64	0.52%	9	4.7500	1.929400

Oregon	1	39,140,542.86	5.05%	13	3.5220	2.405100

Pennsylvania	1	14,181,392.93	1.83%	13	4.1580	3.500200

South Carolina	1	7,769,664.08	1.00%	12	4.9200	0.877500

Texas	2	30,510,329.69	3.94%	12	4.4670	1.876035

Wisconsin	3	9,277,412.09	1.20%	9	4.7500	1.929400

Totals	32	775,350,969.65	100.00%	10	3.9891	2.169431


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




© 2021 Computershare. All rights reserved. Confidential.													Page 13 of 31


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP	Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP
	4.4999% or less	20	588,718,553.85	75.93%	12	3.8634	2.271094	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	4	98,495,972.00	12.70%	2	4.5880	1.573695	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% or greater	2	24,421,638.93	3.15%	10	4.8041	1.594741	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	30	775,350,969.65	100.00%	10	3.9891	2.169431	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	26	711,636,164.78	91.78%	10	3.9960	2.151358
								Totals	30	775,350,969.65	100.00%	10	3.9891	2.169431
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 14 of 31


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP	Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP
	60 months or less	26	711,636,164.78	91.78%	10	3.9960	2.151358	Interest Only	13	430,142,650.00	55.48%	11	3.7760	2.403362
61 months to 114 months		0	0.00	0.00%	0	0.0000	0.000000	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	61 months to 114 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	30	775,350,969.65	100.00%	10	3.9891	2.169431	115 months or greater	13	281,493,514.78	36.31%	9	4.3321	1.766277
								Totals	30	775,350,969.65	100.00%	10	3.9891	2.169431
(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 15 of 31


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	63,714,804.87	8.22%	10	3.9121	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		6	165,725,632.63	21.37%	7	3.8454	3.197724	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	19	506,769,989.29	65.36%	11	4.0818	1.789574	Totals	0	0.00	0.00%	0	0.0000	0.000000
	12 months to 24 months	1	39,140,542.86	5.05%	13	3.5220	2.405100
	24 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	30	775,350,969.65	100.00%	10	3.9891	2.169431
(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 16 of 31


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	304101679	MU	New York	NY	Actual/360	4.050%	337,500.00	0.00	0.00	N/A	11/06/26	--	100,000,000.00	100,000,000.00	10/06/25
2	304101690	IN	Various	Various	Actual/360	4.158%	147,262.50	0.00	0.00	N/A	11/01/26	--	42,500,000.00	42,500,000.00	10/01/25
2A	304101691				Actual/360	4.158%	147,262.50	0.00	0.00	N/A	11/01/26	--	42,500,000.00	42,500,000.00	10/01/25
4	656100530	OF	Chicago	IL	Actual/360	4.610%	178,450.28	0.00	0.00	N/A	08/06/25	08/06/27	46,451,265.21	46,451,265.21	10/06/25
4A	656100532				Actual/360	4.610%	89,225.14	0.00	0.00	N/A	08/06/25	08/06/27	23,225,632.63	23,225,632.63	10/06/25
5	656120552	OF	New York	NY	Actual/360	2.983%	31,076.39	0.00	0.00	N/A	08/06/26	--	12,500,000.00	12,500,000.00	10/06/25
5A	656120548				Actual/360	2.983%	136,736.11	0.00	0.00	N/A	08/06/26	--	55,000,000.00	55,000,000.00	10/06/25
7	306881008	OF	New York	NY	Actual/360	3.500%	160,416.67	0.00	0.00	N/A	10/06/26	--	55,000,000.00	55,000,000.00	10/06/25
8	307011008	RT	New York	NY	Actual/360	4.150%	136,421.75	83,540.00	0.00	N/A	11/06/26	--	39,447,252.59	39,363,712.59	10/06/25
9	305591110	RT	Birch Run	MI	Actual/360	4.209%	17,537.50	0.00	0.00	N/A	02/06/26	--	5,000,000.00	5,000,000.00	10/06/25
9A	656100525				Actual/360	4.209%	105,225.00	0.00	0.00	N/A	02/06/26	--	30,000,000.00	30,000,000.00	10/06/25
9B	656120558				Actual/360	4.209%	35,075.00	0.00	0.00	N/A	02/06/26	--	10,000,000.00	10,000,000.00	10/06/25
10	656120592	OF	Portland	OR	Actual/360	3.522%	115,100.01	75,816.02	0.00	N/A	11/06/26	--	39,216,358.88	39,140,542.86	03/06/24
11	307011011	OF	Newark	NJ	Actual/360	4.450%	137,982.38	71,060.91	0.00	N/A	10/06/26	--	37,208,731.87	37,137,670.96	10/06/25
12	307011012	OF	New York	NY	Actual/360	3.199%	106,633.33	0.00	0.00	N/A	10/06/26	--	40,000,000.00	40,000,000.00	10/06/25
13	306881103	MU	Seattle	WA	Actual/360	3.524%	102,783.33	0.00	0.00	N/A	06/06/26	--	35,000,000.00	35,000,000.00	10/06/25
14	656120583	IN	Louisville	KY	Actual/360	4.194%	77,448.60	43,716.39	0.00	N/A	11/06/26	--	22,159,828.14	22,116,111.75	10/06/25
15	307011015	RT	Fort Worth	TX	Actual/360	4.500%	76,881.36	48,016.57	0.00	N/A	09/06/26	--	20,501,696.12	20,453,679.55	10/06/25
16	307011016	RT	Various	Various	Actual/360	4.750%	66,065.53	38,263.94	0.00	N/A	07/06/26	--	16,690,238.79	16,651,974.85	10/06/25
17	656120596	IN	San Antonio	TX	Actual/360	4.148%	49,868.37	26,917.57	0.00	N/A	11/06/26	05/06/26	14,426,723.61	14,399,806.04	10/06/25
18	304101684	MU	New York	NY	Actual/360	4.230%	55,518.75	0.00	0.00	N/A	11/06/26	--	15,750,000.00	15,750,000.00	10/06/25
19	304101677	RT	Germantown	MD	Actual/360	3.850%	49,729.17	0.00	0.00	N/A	11/06/26	--	15,500,000.00	15,500,000.00	10/06/25
20	304101681	OF	Stafford	TX	Actual/360	4.400%	37,003.47	35,206.57	0.00	N/A	11/06/26	--	10,091,856.71	10,056,650.14	10/06/25
21	656120569	LO	Orlando	FL	Actual/360	4.620%	32,280.32	19,103.71	0.00	N/A	11/06/26	--	8,384,498.32	8,365,394.61	10/06/25
23	304101671	LO	Hilton Head Island	SC	Actual/360	4.920%	31,962.35	26,031.50	0.00	N/A	10/06/26	--	7,795,695.58	7,769,664.08	10/06/25
24	307011024	IN	Valencia	CA	Actual/360	4.690%	27,525.92	15,989.18	0.00	N/A	10/06/26	--	7,042,878.28	7,026,889.10	10/06/25
25	307011025	SS	Various	MI	Actual/360	4.420%	25,020.09	15,888.26	0.00	N/A	11/06/26	--	6,792,784.63	6,776,896.37	10/06/25
26	656120584	OF	San Francisco	CA	Actual/360	4.560%	27,740.64	12,059.38	0.00	N/A	11/06/26	--	7,300,169.11	7,288,109.73	10/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 31

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

304101683

New York

Actual/360

4.420%

23,546.26

0.00

N/A

11/06/26

6,392,650.00

05/06/25

656120566

Parker

Actual/360

4.217%

14,051.79

14,292.54

0.00

N/A

10/06/26

3,998,611.72

3,984,319.18

10/06/25

Totals

2,579,330.51

525,902.54

0.00

775,876,872.19

775,350,969.65

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 18 of 31


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	14,850,973.28	6,883,018.33	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	25,036,579.40	12,546,016.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	32,585,572.03	13,368,026.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	116,049,300.00	51,347,550.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,729,527.04	3,112,360.03	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,132,246.75	1,943,466.77	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	5,841,018.14	0.00	--	--	10/07/25	16,796,261.13	703,689.32	141,008.68	2,914,096.67	181,751.92	0.00
11	12,959,760.00	6,561,439.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,778,083.00	4,678,304.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
14	3,848,399.05	1,898,269.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,770,230.76	1,623,251.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	8,526,148.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
18	900,504.28	463,385.40	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,076,167.72	1,148,356.98	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,562,743.22	369,824.30	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	852,282.08	965,241.62	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	7,356,606.96	7,711,858.52	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	1,235,892.10	620,984.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 31

Mortgage Loan Detail (Part 2)

Most Recent

Appraisal

Cumulative

Current

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Reduction Amount

ASER

Advances

from Principal

Defease Status

(42,779.38)

(15,263.12)

01/01/25

03/31/25

0.00

23,465.82

119,950.10

0.00

949,758.09

420,149.40

01/01/25

06/30/25

0.00

Totals

250,999,012.52

115,646,238.99

16,796,261.13

703,689.32

164,474.50

3,034,046.77

181,751.92

0.00

Page 20 of 31


			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 21 of 31


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/10/25	0	0.00	0	0.00	2	45,533,192.86	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.989087%	3.957611%	10
09/12/25	0	0.00	0	0.00	2	45,609,008.88	0	0.00	2	0.00	0	0.00	0	0.00	2	0.00	3.989288%	3.957795%	11
08/12/25	0	0.00	1	6,392,650.00	3	114,288,120.59	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.990889%	3.938563%	13
07/11/25	1	6,392,650.00	0	0.00	3	114,359,665.32	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.991061%	3.938731%	14
06/12/25	1	6,392,650.00	0	0.00	3	114,434,840.09	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.991241%	3.940783%	15
05/12/25	0	0.00	0	0.00	3	114,505,941.18	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.991411%	3.940947%	16
04/11/25	0	0.00	0	0.00	3	114,580,687.89	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.991589%	3.941121%	17
03/12/25	0	0.00	0	0.00	3	114,651,347.99	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.991757%	3.941284%	18
02/12/25	0	0.00	0	0.00	3	114,733,420.94	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.991954%	3.941476%	19
01/10/25	0	0.00	0	0.00	3	114,803,619.23	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.992120%	3.941637%	20
12/12/24	0	0.00	0	0.00	3	114,873,605.26	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.992284%	3.941797%	21
11/13/24	0	0.00	0	0.00	3	114,947,276.03	0	0.00	2	75,000,000.00	0	0.00	0	0.00	0	0.00	3.992458%	3.941967%	22
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 22 of 31

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

656120592

03/06/24

141,008.68

2,914,096.67

296,075.85

40,509,504.17

04/02/24

304101683

05/06/25

23,465.82

119,950.10

0.00

6,392,650.00

06/30/25

Totals

164,474.50

3,034,046.77

296,075.85

46,902,154.17

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 23 of 31


				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		45,000,000	45,000,000	0			0
7 - 12 Months		304,924,004	304,924,004	0			0
13 - 24 Months		425,426,966	379,893,773	45,533,193			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Oct-25	775,350,970	729,817,777	0	0	45,533,193		0
Sep-25	775,876,872	730,267,863	0	0	45,609,009		0
Aug-25	851,372,434	730,691,663	0	6,392,650	39,288,121		75,000,000
Jul-25	851,866,173	731,113,858	6,392,650	0	39,359,665		75,000,000
Jun-25	852,386,682	731,559,192	6,392,650	0	39,434,840		75,000,000
May-25	852,876,692	738,370,751	0	0	39,505,941		75,000,000
Apr-25	853,393,605	738,812,917	0	0	39,580,688		75,000,000
Mar-25	853,879,912	739,228,564	0	0	39,651,348		75,000,000
Feb-25	854,450,922	739,717,501	0	0	39,733,421		75,000,000
Jan-25	854,933,341	740,129,722	0	0	39,803,619		75,000,000
Dec-24	855,413,986	740,540,381	0	0	39,873,605		75,000,000
Nov-24	855,921,869	740,974,593	0	0	39,947,276		75,000,000
(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 24 of 31


			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
10	656120592	39,140,542.86	40,509,504.17	25,500,000.00	05/06/24	5,510,261.14	2.40510	12/31/23	11/06/26	253
27	304101683	6,392,650.00	6,392,650.00	11,700,000.00	10/01/16	(21,625.12)	(0.30610)	03/31/25	11/06/26	I/O
Totals		45,533,192.86	46,902,154.17	37,200,000.00		5,488,636.02




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 31


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
10	656120592	OF	OR	04/02/24	13
	The asset transferred to Special Servicing effective 4/16/2024 due to Imminent Monetary Default. A Receiver was appointed to the property on 6/21/24 and have taken over operations from the Borrower. Borrower have yet to provide a possible
	modification p roposal as they are not willing to sign a pre-negotiation agreement. A default letter was sent to the Borrower on 5/8/2024 and a foreclosure complaint was filed with the court on 5/17/2024. Court has approved the receiver with the
	power to sell the prop erty. Property is currently being marketed for sale.

27	304101683	OF	NY	06/30/25	13
	The asset transferred to Special Servicing effective 6/30/2025 due to imminent monetary default. The Borrower has appointed a consultant to begin discussions with the Special Servicer. The loan is secured by the 12th-floor office space located
	at 55 East 59th Street. As of 6/30/2025, the floor was 66.7% occupied.PNA was executed and proposal received. Special is looking through feasibility. Awaiting an updated appraisal.


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 26 of 31


				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
4	656100530	46,896,325.72	4.61000%	0.00	4.61000%	9	12/27/23	12/06/23	01/16/24
4A	656100532	0.00	4.61000%	0.00	4.61000%	9	12/27/23	12/06/23	01/16/24
15	307011015	22,670,369.70	4.50000%	22,670,369.70 4.50000%		10	05/06/20	05/01/20	07/06/21
Totals		69,566,695.42		22,670,369.70
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 27 of 31

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

656120571 09/12/25

50,000,000.00

48,000,000.00

29,323,288.41

0.00

50,000,000.00

0.00

50,000,000.00

100.00%

656120576 09/12/25

25,000,000.00

48,000,000.00

0.00

25,000,000.00

0.00

25,000,000.00

100.00%

307011030 04/10/20

4,610,051.05

6,850,000.00

4,859,988.15

68,036.26

4,859,988.15

4,791,951.89

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

79,610,051.05

102,850,000.00

34,183,276.56

29,391,324.67

34,183,276.56

4,791,951.89

75,000,000.00

0.00

75,000,000.00

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

Page 28 of 31


	Historical Bond / Collateral Loss Reconciliation Detail
Certificate	Reimb of Prior
Interest Paid	Realized Losses	Loss Covered by	Total Loss
from Collateral	from Collateral

CD 2016-CD2 Mortgage Trust 10-D