UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   May 18, 2022 to June 17, 2022

Commission File Number of issuing entity:  333-257737-03

Central Index Key Number of issuing entity:  0001913593

BBCMS Mortgage Trust 2022-C15
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-257737

Central Index Key Number of depositor:  0001541480

Barclays Commercial Mortgage Securities LLC
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001549574

Barclays Capital Real Estate Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000927971

Bank of Montreal
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001089877

KeyBank National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001548405

Starwood Mortgage Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001755531

Societe Generale Financial Corporation
(Exact name of sponsor as specified in its charter)

Daniel Vinson (212) 528-8224
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4209801
38-4209802
38-7290305
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)



Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-5

     

     

  X  

     

A-SB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by BBCMS Mortgage Trust 2022-C15.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

No assets securitized by Barclays Commercial Mortgage Securities LLC (the "Depositor") and held by BBCMS Mortgage Trust 2022-C15 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on May 12, 2022. The CIK number for the Depositor is 0001541480.

Barclays Capital Real Estate Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on May 12, 2022. The CIK number for Barclays Capital Real Estate Inc. is 0001549574.

Bank of Montreal filed its most recent Rule 15Ga-1 Form ABS-15G on February 11, 2022. The CIK number for Bank of Montreal is 0000927971.

KeyBank National Association filed its most recent Rule 15Ga-1 Form ABS-15G on February 2, 2022. The CIK number for KeyBank National Association is 0001089877.

Starwood Mortgage Capital LLC filed its most recent Rule 15Ga-1 Form ABS-15G on January 19, 2022. The CIK number for Starwood Mortgage Capital LLC is 0001548405.

Societe Generale Financial Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 14, 2022. The CIK number for Societe Generale Financial Corporation is 0001755531.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-257737-03 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-257737-03 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for BBCMS Mortgage Trust 2022-C15, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

05/17/2022

$5,477.79

  Current Distribution Date

06/17/2022

$11,504.26

 

REO Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for BBCMS Mortgage Trust 2022-C15, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$6,555.92

 

Interest Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by BBCMS Mortgage Trust 2022-C15, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-257737-03 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-257737-03 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Barclays Commercial Mortgage Securities LLC
(Depositor)

 

/s/ Daniel Vinson
Daniel Vinson, Chief Executive Officer

Date: June 29, 2022

 

 


bcr22c15_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

BBCMS Mortgage Trust 2022-C15

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2022-C15

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Barclays Commercial Mortgage Securities LLC

 

 

Certificate Factor Detail

4

 

Attention: Daniel Vinson

 

daniel.vinson@barclays.com

Certificate Interest Reconciliation Detail

5

 

745 Seventh Avenue | New York, NY 10019 | United States

 

 

 

 

Certificate Administrator

Computershare Trust Company, N.A.

 

 

Additional Information

6

 

 

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

trustadministrationgroup@wellsfargo.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

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Mortgage Loan Detail (Part 1)

14-16

 

Executive Vice President – Division Head

 

NoticeAdmin@midlandls.com

Mortgage Loan Detail (Part 2)

17-19

 

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

 

Principal Prepayment Detail

20

Special Servicer

Rialto Capital Advisors, LLC

 

 

Historical Detail

21

 

Liat Heller

 

liat.heller@rialtocapital.com

Delinquency Loan Detail

22

 

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Collateral Stratification and Historical Detail

23

Representations Reviewer

 

 

 

Specially Serviced Loan Detail - Part 1

24

 

Attention: BBCMS 2022-C15 Transaction Manager

 

notices@pentalphasurveillance.com

Specially Serviced Loan Detail - Part 2

25

 

375 N. French Road, Suite 100 | Amherst, NY 14228 | United States

 

Modified Loan Detail

26

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

27

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

 

 

 

Interest Shortfall Detail - Collateral Level

29

 

 

 

 

Supplemental Notes

30

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 30

 


 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                    Beginning Balance

Distribution

Distribution

Penalties

Realized Losses      Total Distribution         Ending Balance

Support¹ Support¹

 

A-1

05552FAW7

2.890000%

12,900,000.00

12,744,692.33

142,654.69

30,693.47

0.00

0.00

173,348.16

12,602,037.64

30.01%

30.00%

A-2

05552FAX5

3.610000%

75,600,000.00

75,600,000.00

0.00

227,430.00

0.00

0.00

227,430.00

75,600,000.00

30.01%

30.00%

A-3

05552FAY3

3.752000%

87,800,000.00

87,800,000.00

0.00

274,521.33

0.00

0.00

274,521.33

87,800,000.00

30.01%

30.00%

A-4

05552FAZ0

3.524000%

125,000,000.00

125,000,000.00

0.00

367,083.33

0.00

0.00

367,083.33

125,000,000.00

30.01%

30.00%

A-5

05552FBA4

3.662000%

372,300,000.00

372,300,000.00

0.00

1,136,135.50

0.00

0.00

1,136,135.50

372,300,000.00

30.01%

30.00%

A-SB

05552FBB2

3.684000%

23,405,000.00

23,405,000.00

0.00

71,853.35

0.00

0.00

71,853.35

23,405,000.00

30.01%

30.00%

A-S

05552FBE6

3.752000%

94,593,000.00

94,593,000.00

0.00

295,760.78

0.00

0.00

295,760.78

94,593,000.00

20.51%

20.50%

B

05552FBF3

3.752000%

46,053,000.00

46,053,000.00

0.00

143,992.38

0.00

0.00

143,992.38

46,053,000.00

15.88%

15.88%

C

05552FBG1

3.959121%

42,318,000.00

42,318,000.00

0.00

139,618.41

0.00

0.00

139,618.41

42,318,000.00

11.63%

11.63%

D

05552FAE7

2.500000%

27,382,000.00

27,382,000.00

0.00

57,045.83

0.00

0.00

57,045.83

27,382,000.00

8.88%

8.88%

E

05552FAG2

2.500000%

19,914,000.00

19,914,000.00

0.00

41,487.50

0.00

0.00

41,487.50

19,914,000.00

6.88%

6.88%

F

05552FAJ6

2.500000%

22,404,000.00

22,404,000.00

0.00

46,675.00

0.00

0.00

46,675.00

22,404,000.00

4.63%

4.63%

G-RR

05552FAL1

3.959121%

9,957,000.00

9,957,000.00

0.00

32,850.81

0.00

0.00

32,850.81

9,957,000.00

3.63%

3.63%

H-RR*

05552FAN7

3.959121%

36,095,861.00

36,095,861.00

0.00

119,089.90

0.00

0.00

119,089.90

36,095,861.00

0.00%

0.00%

RR

05552FAU1

3.959121%

27,124,997.00

27,120,766.18

3,886.13

89,478.67

0.00

0.00

93,364.80

27,116,880.05

0.00%

0.00%

RR Interest

N/A

3.959121%

8,454,915.00

8,453,596.25

1,211.32

27,890.68

0.00

0.00

29,102.00

8,452,384.93

0.00%

0.00%

R

05552FAS6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

S

05552FAQ0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

1,031,301,773.00

1,031,140,915.76

147,752.14

3,101,606.94

0.00

0.00

3,249,359.08

1,030,993,163.62

 

 

 

 

X-A

05552FBC0

0.329557%

697,005,000.00

696,849,692.33

0.00

191,376.63

0.00

0.00

191,376.63

696,707,037.64

 

 

X-B

05552FBD8

0.159216%

182,964,000.00

182,964,000.00

0.00

24,275.63

0.00

0.00

24,275.63

182,964,000.00

 

 

X-D

05552FAA5

1.459121%

47,296,000.00

47,296,000.00

0.00

57,508.83

0.00

0.00

57,508.83

47,296,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 30

 


 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses       Total Distribution

Ending Balance Support¹

Support¹

 

X-F

05552FAC1

1.459121%

22,404,000.00

22,404,000.00

0.00

27,241.79

0.00

0.00

27,241.79

22,404,000.00

 

Notional SubTotal

 

949,669,000.00

949,513,692.33

0.00

300,402.88

0.00

0.00

300,402.88

949,371,037.64

 

 

Deal Distribution Total

 

 

 

147,752.14

3,402,009.82

0.00

0.00

3,549,761.96

 

 

 

*

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

05552FAW7

987.96064574

11.05850310

2.37933876

0.00000000

0.00000000

0.00000000

0.00000000

13.43784186

976.90214264

A-2

05552FAX5

1,000.00000000

0.00000000

3.00833333

0.00000000

0.00000000

0.00000000

0.00000000

3.00833333

1,000.00000000

A-3

05552FAY3

1,000.00000000

0.00000000

3.12666663

0.00000000

0.00000000

0.00000000

0.00000000

3.12666663

1,000.00000000

A-4

05552FAZ0

1,000.00000000

0.00000000

2.93666664

0.00000000

0.00000000

0.00000000

0.00000000

2.93666664

1,000.00000000

A-5

05552FBA4

1,000.00000000

0.00000000

3.05166667

0.00000000

0.00000000

0.00000000

0.00000000

3.05166667

1,000.00000000

A-SB

05552FBB2

1,000.00000000

0.00000000

3.07000000

0.00000000

0.00000000

0.00000000

0.00000000

3.07000000

1,000.00000000

A-S

05552FBE6

1,000.00000000

0.00000000

3.12666667

0.00000000

0.00000000

0.00000000

0.00000000

3.12666667

1,000.00000000

B

05552FBF3

1,000.00000000

0.00000000

3.12666667

0.00000000

0.00000000

0.00000000

0.00000000

3.12666667

1,000.00000000

C

05552FBG1

1,000.00000000

0.00000000

3.29926769

0.00000000

0.00000000

0.00000000

0.00000000

3.29926769

1,000.00000000

D

05552FAE7

1,000.00000000

0.00000000

2.08333321

0.00000000

0.00000000

0.00000000

0.00000000

2.08333321

1,000.00000000

E

05552FAG2

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

F

05552FAJ6

1,000.00000000

0.00000000

2.08333333

0.00000000

0.00000000

0.00000000

0.00000000

2.08333333

1,000.00000000

G-RR

05552FAL1

1,000.00000000

0.00000000

3.29926785

0.00000000

0.00000000

0.00000000

0.00000000

3.29926785

1,000.00000000

H-RR

05552FAN7

1,000.00000000

0.00000000

3.29926747

0.00000000

0.00000000

0.00000000

0.00000000

3.29926747

1,000.00000000

RR

05552FAU1

999.84402505

0.14326748

3.29875318

0.00000000

0.00000000

0.00000000

0.00000000

3.44202066

999.70075757

RR Interest

N/A

999.84402563

0.14326815

3.29875345

0.00000000

0.00000000

0.00000000

0.00000000

3.44202159

999.70075749

R

05552FAS6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

S

05552FAQ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

05552FBC0

999.77717854

0.00000000

0.27456995

0.00000000

0.00000000

0.00000000

0.00000000

0.27456995

999.57251044

X-B

05552FBD8

1,000.00000000

0.00000000

0.13267982

0.00000000

0.00000000

0.00000000

0.00000000

0.13267982

1,000.00000000

X-D

05552FAA5

1,000.00000000

0.00000000

1.21593433

0.00000000

0.00000000

0.00000000

0.00000000

1.21593433

1,000.00000000

X-F

05552FAC1

1,000.00000000

0.00000000

1.21593421

0.00000000

0.00000000

0.00000000

0.00000000

1.21593421

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 30

 


 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

05/01/22 - 05/30/22

30

0.00

30,693.47

0.00

30,693.47

0.00

0.00

0.00

30,693.47

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

227,430.00

0.00

227,430.00

0.00

0.00

0.00

227,430.00

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

274,521.33

0.00

274,521.33

0.00

0.00

0.00

274,521.33

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

367,083.33

0.00

367,083.33

0.00

0.00

0.00

367,083.33

0.00

 

A-5

05/01/22 - 05/30/22

30

0.00

1,136,135.50

0.00

1,136,135.50

0.00

0.00

0.00

1,136,135.50

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

71,853.35

0.00

71,853.35

0.00

0.00

0.00

71,853.35

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

191,376.63

0.00

191,376.63

0.00

0.00

0.00

191,376.63

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

24,275.63

0.00

24,275.63

0.00

0.00

0.00

24,275.63

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

57,508.83

0.00

57,508.83

0.00

0.00

0.00

57,508.83

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

27,241.79

0.00

27,241.79

0.00

0.00

0.00

27,241.79

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

295,760.78

0.00

295,760.78

0.00

0.00

0.00

295,760.78

0.00

 

B

05/01/22 - 05/30/22

30

0.00

143,992.38

0.00

143,992.38

0.00

0.00

0.00

143,992.38

0.00

 

C

05/01/22 - 05/30/22

30

0.00

139,618.41

0.00

139,618.41

0.00

0.00

0.00

139,618.41

0.00

 

D

05/01/22 - 05/30/22

30

0.00

57,045.83

0.00

57,045.83

0.00

0.00

0.00

57,045.83

0.00

 

E

05/01/22 - 05/30/22

30

0.00

41,487.50

0.00

41,487.50

0.00

0.00

0.00

41,487.50

0.00

 

F

05/01/22 - 05/30/22

30

0.00

46,675.00

0.00

46,675.00

0.00

0.00

0.00

46,675.00

0.00

 

G-RR

05/01/22 - 05/30/22

30

0.00

32,850.81

0.00

32,850.81

0.00

0.00

0.00

32,850.81

0.00

 

H-RR

05/01/22 - 05/30/22

30

0.00

119,089.90

0.00

119,089.90

0.00

0.00

0.00

119,089.90

0.00

 

RR

05/01/22 - 05/30/22

30

0.00

89,478.67

0.00

89,478.67

0.00

0.00

0.00

89,478.67

0.00

 

RR Interest

05/01/22 - 05/30/22

30

0.00

27,890.68

0.00

27,890.68

0.00

0.00

0.00

27,890.68

0.00

 

Totals

 

 

0.00

3,402,009.82

0.00

3,402,009.82

0.00

0.00

0.00

3,402,009.82

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 30

 


 

     

 

Additional Information

 

Available Funds Summary

 

 

Total Available Distribution Amount (1)

3,549,761.96

 

VRR Available Funds

122,466.79

 

Non-VRR Available Funds

3,427,295.17

 

 

Non-VRR Principal Distribution Amount

142,654.69

 

VRR Principal Distribution Amount

5,097.45

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 30

 


 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,418,750.97

Master Servicing Fee

8,003.91

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,555.92

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

443.96

ARD Interest

0.00

Operating Advisor Fee

1,180.94

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

266.38

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,418,750.97

Total Fees

16,741.11

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

147,752.14

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

147,752.14

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,402,009.82

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

147,752.14

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

3,549,761.96

Total Funds Collected

3,566,503.11

Total Funds Distributed

3,566,503.07

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 30

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,031,140,916.23

1,031,140,916.23

Beginning Certificate Balance

1,031,140,915.76

(-) Scheduled Principal Collections

147,752.14

147,752.14

(-) Principal Distributions

147,752.14

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,030,993,164.09

1,030,993,164.09

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,031,140,916.23

1,031,140,916.23

Ending Certificate Balance

1,030,993,163.62

Ending Actual Collateral Balance

1,031,027,161.01

1,031,027,161.01

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.47)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.47)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.96%

 

 

 

 

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

13

38,930,114.85

3.78%

117

4.2231

2.009338

1.59 or less

10

191,086,464.86

18.53%

117

4.5005

1.411779

5,000,000 to 9,999,999

15

102,415,985.30

9.93%

116

3.8846

2.104175

1.60 to 1.69

2

15,930,928.79

1.55%

115

3.9175

1.642379

10,000,000 to 19,999,999

13

173,390,599.08

16.82%

109

4.1597

2.333684

1.70 to 1.79

2

22,651,204.01

2.20%

116

4.3661

1.757153

20,000,000 to 29,999,999

10

234,756,464.86

22.77%

105

4.1993

2.514252

1.80 to 1.89

6

53,000,000.00

5.14%

117

4.0450

1.880000

30,000,000 to 39,999,999

4

126,500,000.00

12.27%

99

3.5502

3.378379

1.90 to 1.99

5

42,498,174.00

4.12%

117

4.6359

1.939199

 

40,000,000 or greater

7

355,000,000.00

34.43%

109

3.5242

2.815634

2.00 to 2.49

24

372,186,392.64

36.10%

116

3.9503

2.223694

 

Totals

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

2.50 to 2.99

4

44,789,999.79

4.34%

90

3.5219

2.909672

 

 

 

 

 

 

 

 

3.00 to 3.99

4

65,750,000.00

6.38%

101

4.3280

3.348342

 

 

 

 

 

 

 

 

4.00 or greater

5

223,100,000.00

21.64%

88

2.7982

4.570233

 

 

 

 

 

 

 

 

Totals

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 30

 


 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

2

8,994,869.90

0.87%

115

3.6280

2.290000

South Carolina

2

5,015,613.85

0.49%

116

3.8937

2.391682

Arizona

4

19,147,087.14

1.86%

115

3.9445

2.239078

Texas

8

49,634,682.22

4.81%

117

4.2792

1.649517

Arkansas

1

3,100,000.00

0.30%

116

3.9350

2.330000

Virginia

3

34,529,523.84

3.35%

117

4.6667

1.446085

California

7

152,839,006.95

14.82%

90

2.8047

4.468921

Washington

3

69,641,903.33

6.75%

82

2.9971

3.988690

Colorado

2

20,700,000.00

2.01%

116

4.4151

2.214976

Washington, DC

2

21,000,000.00

2.04%

112

3.0025

2.870000

Connecticut

1

4,180,000.00

0.41%

117

4.3800

2.180000

Wisconsin

1

24,750,000.00

2.40%

117

4.2100

2.280000

Delaware

14

59,999,999.99

5.82%

116

3.6495

2.230000

Totals

154

1,030,993,164.09

100.00%

108

3.8502

2.633883

Florida

9

48,527,926.58

4.71%

116

4.3909

2.147519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Georgia

8

2,289,539.19

0.22%

113

3.7238

1.510000

 

 

 

 

 

 

 

Idaho

1

12,140,385.48

1.18%

114

3.7200

1.640000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

2

11,770,035.19

1.14%

116

3.6406

2.238258

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

8

2,568,507.84

0.25%

113

3.7238

1.510000

Industrial

16

93,771,204.00

9.10%

117

4.0155

2.166467

Louisiana

1

3,857,000.00

0.37%

117

4.4350

1.910000

Lodging

7

59,909,009.81

5.81%

117

4.0991

3.128040

Maine

3

37,374,104.51

3.63%

117

3.4664

3.709967

Mixed Use

4

17,318,619.27

1.68%

113

4.1526

2.205124

Maryland

2

24,022,596.10

2.33%

117

4.3209

1.547574

Mobile Home Park

2

30,419,036.40

2.95%

118

4.5896

1.368732

Massachusetts

2

4,250,605.93

0.41%

115

3.6280

2.290000

Multi-Family

40

119,749,999.98

11.62%

116

4.1437

1.759046

Michigan

17

41,518,556.84

4.03%

93

3.8273

2.957451

Office

26

419,971,040.00

40.73%

99

3.5380

3.361166

Missouri

1

3,486,425.05

0.34%

115

3.6280

2.290000

Other

5

5,344,560.00

0.52%

79

3.7780

3.300000

Nevada

9

73,505,146.95

7.13%

101

4.1844

1.891939

Retail

10

105,219,151.30

10.21%

106

4.1386

2.106640

New Jersey

1

50,000,000.00

4.85%

115

4.2600

2.050000

Self Storage

44

179,290,543.33

17.39%

116

3.8940

2.139580

New York

14

168,786,392.65

16.37%

117

4.3205

2.230473

Totals

154

1,030,993,164.09

100.00%

108

3.8502

2.633883

North Carolina

2

33,900,000.00

3.29%

117

4.3029

1.497124

 

 

 

 

 

 

 

Ohio

20

29,861,952.95

2.90%

117

4.5429

2.091657

 

 

 

 

 

 

 

Oklahoma

1

1,819,110.12

0.18%

115

3.6280

2.290000

 

 

 

 

 

 

 

Pennsylvania

3

7,782,191.49

0.75%

115

3.6280

2.290000

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 30

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.24999% or less

6

213,600,000.00

20.72%

86

2.7281

4.480215

12 months or less

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

 

3.25000% to 3.74999%

15

251,190,385.48

24.36%

116

3.6062

2.435688

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.75000% to 3.99999%

5

71,839,999.79

6.97%

87

3.8894

2.675121

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.00000% to 4.24999%

13

133,772,377.94

12.98%

117

4.1244

2.108374

Totals

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

 

4.25000% to 4.49999%

14

201,920,775.55

19.59%

116

4.3374

1.782531

 

 

 

 

 

 

 

 

4.50000% to 4.74999%

3

34,477,008.17

3.34%

118

4.6195

1.346222

 

 

 

 

 

 

 

 

4.75000% or greater

6

124,192,617.16

12.05%

117

4.9498

2.143071

 

 

 

 

 

 

 

 

Totals

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 30

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

80 months or less

5

171,389,999.79

16.62%

68

3.0117

4.392136

Interest Only

44

750,207,000.00

72.77%

106

3.6361

2.996709

81 months to 113 months

4

31,000,000.00

3.01%

112

3.2352

2.431290

355 months or less

2

29,930,385.27

2.90%

78

3.8448

2.436468

114 months to 117 months

45

725,347,553.67

70.35%

116

3.9583

2.349781

356 months or greater

16

250,855,778.82

24.33%

117

4.4912

1.572374

 

118 months or greater

8

103,255,610.63

10.02%

118

4.6670

1.772007

Totals

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

 

Totals

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 30

 


 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

 

 

 

None

 

 

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

62

1,030,993,164.09

100.00%

108

3.8502

2.633883

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 30

 


 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated Maturity Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State Accrual Type Gross       Rate

Interest

Principal

Adjustments Repay Date          Date

Date

Balance

Balance

Date

 

1A-1-2

30320849

OF

Bellevue

WA

Actual/360

2.952%

165,230.00

0.00

0.00

N/A

02/06/29

--

65,000,000.00

65,000,000.00

06/06/22

 

2A2

30320697

OF

Los Angeles

CA

Actual/360

2.640%

147,794.65

0.00

0.00

N/A

12/06/31

--

65,000,000.00

65,000,000.00

06/06/22

 

3A5

30320850

OF

San Jose

CA

Actual/360

2.494%

75,181.46

0.00

0.00

12/06/26

04/06/32

--

35,000,000.00

35,000,000.00

06/06/22

 

3A6

30320851

 

 

 

Actual/360

2.494%

59,285.95

0.00

0.00

12/06/26

04/06/32

--

27,600,000.00

27,600,000.00

06/06/22

 

4A1

30320791

IN

New Castle

DE

Actual/360

3.650%

188,557.50

0.00

0.00

N/A

02/06/32

--

60,000,000.00

60,000,000.00

06/06/22

 

5A2

30320852

SS

Various

Various

Actual/360

3.628%

93,723.33

0.00

0.00

N/A

01/01/32

--

30,000,000.00

30,000,000.00

06/01/22

 

5A3

30320853

 

 

 

Actual/360

3.628%

62,482.22

0.00

0.00

N/A

01/01/32

--

20,000,000.00

20,000,000.00

06/01/22

 

5A5

30320854

 

 

 

Actual/360

3.628%

21,868.78

0.00

0.00

N/A

01/01/32

--

7,000,000.00

7,000,000.00

06/01/22

 

6A1

30320809

MF

Brooklyn

NY

Actual/360

4.045%

1,741.60

0.00

0.00

N/A

03/06/32

--

500,000.00

500,000.00

06/06/22

 

6A10

30508677

 

 

 

Actual/360

4.045%

1,741.60

0.00

0.00

N/A

03/06/32

--

500,000.00

500,000.00

06/06/22

 

6A2

30508673

 

 

 

Actual/360

4.045%

139,327.78

0.00

0.00

N/A

03/06/32

--

40,000,000.00

40,000,000.00

06/06/22

 

6A4

30508674

 

 

 

Actual/360

4.045%

34,831.94

0.00

0.00

N/A

03/06/32

--

10,000,000.00

10,000,000.00

06/06/22

 

6A6

30508675

 

 

 

Actual/360

4.045%

5,224.79

0.00

0.00

N/A

03/06/32

--

1,500,000.00

1,500,000.00

06/06/22

 

6A8

30508676

 

 

 

Actual/360

4.045%

1,741.60

0.00

0.00

N/A

03/06/32

--

500,000.00

500,000.00

06/06/22

 

7A2

30320856

OF

Newark

NJ

Actual/360

4.260%

165,075.00

0.00

0.00

N/A

01/06/32

--

45,000,000.00

45,000,000.00

06/06/22

 

7A5

30320859

 

 

 

Actual/360

4.260%

18,341.67

0.00

0.00

N/A

01/06/32

--

5,000,000.00

5,000,000.00

06/06/22

 

8A1

30320860

SS

Various

Various

Actual/360

3.628%

124,964.44

0.00

0.00

N/A

01/01/32

--

40,000,000.00

40,000,000.00

06/01/22

 

8A4

30320861

 

 

 

Actual/360

3.628%

18,744.67

0.00

0.00

N/A

01/01/32

--

6,000,000.00

6,000,000.00

06/01/22

 

9A3

30508380

OF

Las Vegas

NV

Actual/360

4.250%

146,388.89

0.00

0.00

N/A

01/06/32

--

40,000,000.00

40,000,000.00

06/06/22

 

10A3

30320862

OF

New York

NY

Actual/360

4.910%

84,561.11

0.00

0.00

N/A

02/06/32

--

20,000,000.00

20,000,000.00

06/06/22

 

10A5

30320863

 

 

 

Actual/360

4.910%

58,769.97

0.00

0.00

N/A

02/06/32

--

13,900,000.00

13,900,000.00

06/06/22

 

11

30320864

MF

Newport News

VA

Actual/360

4.785%

127,732.92

0.00

0.00

N/A

03/05/32

--

31,000,000.00

31,000,000.00

06/05/22

 

12

30320865

LO

Portland

ME

Actual/360

3.430%

90,085.14

0.00

0.00

N/A

03/01/32

--

30,500,000.00

30,500,000.00

06/01/22

 

13A-2-2

30508639

Various Detroit

MI

Actual/360

3.778%

84,585.22

0.00

0.00

N/A

01/01/29

--

26,000,000.00

26,000,000.00

06/01/22

 

14

30320866

MH

Houston

TX

Actual/360

4.640%

103,751.09

30,158.69

0.00

N/A

04/01/32

--

25,966,623.55

25,936,464.86

06/01/22

 

15

30508596

OF

Syracuse

NY

Actual/360

5.020%

108,069.44

0.00

0.00

N/A

03/06/32

--

25,000,000.00

25,000,000.00

06/06/22

 

16

30320867

RT

Green Bay

WI

Actual/360

4.210%

89,725.63

0.00

0.00

N/A

03/01/32

--

24,750,000.00

24,750,000.00

06/01/22

 

17

30508682

RT

Monroe

NC

Actual/360

4.430%

92,125.54

0.00

0.00

N/A

04/06/32

--

24,150,000.00

24,150,000.00

06/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 30

 


 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original         Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State Accrual Type Gross    Rate

Interest

Principal

Adjustments Repay Date        Date

Date

Balance

Balance

Date

 

18A6

30320868

OF

Washington

DC

Actual/360

3.002%

28,440.35

0.00

0.00

N/A

10/01/31

--

11,000,000.00

11,000,000.00

06/01/22

 

18A7

30320869

 

 

 

Actual/360

3.002%

25,854.86

0.00

0.00

N/A

10/01/31

--

10,000,000.00

10,000,000.00

06/01/22

 

19

30508694

IN

Cincinnati

OH

Actual/360

4.800%

86,056.00

0.00

0.00

N/A

04/06/32

--

20,820,000.00

20,820,000.00

06/06/22

 

20

30320870

SS

Columbia

MD

Actual/360

4.440%

78,378.33

0.00

0.00

N/A

03/01/32

--

20,500,000.00

20,500,000.00

06/01/22

 

21A2

30320871

RT

Reno

NV

Actual/360

3.930%

60,319.38

33,996.92

0.00

N/A

12/01/26

--

17,823,996.71

17,789,999.79

05/01/22

 

22A2

30320822

LO

Various

NY

Actual/360

4.170%

57,299.13

20,663.72

0.00

N/A

03/06/32

--

15,957,056.36

15,936,392.64

06/06/22

 

23

30320872

OF

Fort Myers

FL

Actual/360

4.169%

55,644.57

0.00

0.00

N/A

01/06/32

--

15,500,000.00

15,500,000.00

06/06/22

 

24

30320873

SS

Denver

CO

Actual/360

4.447%

59,355.10

0.00

0.00

N/A

02/06/32

--

15,500,000.00

15,500,000.00

06/06/22

 

25A2

30320874

Various Various

NY

Actual/360

3.960%

51,832.00

0.00

0.00

N/A

02/06/32

--

15,200,000.00

15,200,000.00

06/06/22

 

26

30508715

LO

Bradenton

FL

Actual/360

5.530%

64,216.28

12,689.53

0.00

N/A

04/06/32

--

13,485,306.69

13,472,617.16

06/06/22

 

27

30320875

IN

Las Vegas

NV

Actual/360

4.450%

49,688.82

15,794.62

0.00

N/A

03/06/32

--

12,966,998.63

12,951,204.01

06/06/22

 

28

30320876

RT

Boise

ID

Actual/360

3.720%

38,946.01

17,577.32

0.00

N/A

12/06/31

--

12,157,962.80

12,140,385.48

06/06/22

 

29A10

30320878

MF

Various

Various

Actual/360

3.724%

16,033.07

0.00

0.00

N/A

11/06/31

--

5,000,000.00

5,000,000.00

06/06/22

 

29A8

30320877

 

 

 

Actual/360

3.724%

16,033.07

0.00

0.00

N/A

11/06/31

--

5,000,000.00

5,000,000.00

06/06/22

 

30

30320879

OF

Irvine

CA

Actual/360

4.210%

36,252.78

0.00

0.00

N/A

03/01/32

--

10,000,000.00

10,000,000.00

06/01/22

 

31

30320880

SS

Statesville

NC

Actual/360

3.988%

33,482.58

0.00

0.00

N/A

01/06/32

--

9,750,000.00

9,750,000.00

06/06/22

 

32

30320881

SS

Balch Springs

TX

Actual/360

4.254%

35,532.72

0.00

0.00

N/A

01/06/32

--

9,700,000.00

9,700,000.00

06/06/22

 

33

30320882

OF

Westmont

IL

Actual/360

3.645%

27,307.13

0.00

0.00

N/A

03/06/32

--

8,700,000.00

8,700,000.00

05/06/22

 

34

30320883

MF

Brooklyn

NY

Actual/360

3.560%

25,536.08

0.00

0.00

N/A

02/01/32

--

8,330,000.00

8,330,000.00

06/01/22

 

35

30320884

MF

Brooklyn

NY

Actual/360

3.500%

24,713.89

0.00

0.00

N/A

02/01/32

--

8,200,000.00

8,200,000.00

06/01/22

 

36

30320885

MU

Glendale

AZ

Actual/360

4.436%

28,649.17

0.00

0.00

N/A

02/06/32

--

7,500,000.00

7,500,000.00

06/06/22

 

37

30320886

SS

Bartow

FL

Actual/360

4.130%

21,338.33

0.00

0.00

N/A

04/01/32

--

6,000,000.00

6,000,000.00

06/01/22

 

38

30320887

SS

Monroe

MI

Actual/360

3.400%

17,127.50

0.00

0.00

N/A

01/06/32

--

5,850,000.00

5,850,000.00

06/06/22

 

39

30320888

SS

Grand Junction

CO

Actual/360

4.320%

19,344.00

0.00

0.00

N/A

03/01/32

--

5,200,000.00

5,200,000.00

06/01/22

 

40

30320889

RT

Gaylord

MI

Actual/360

4.150%

18,556.71

6,720.66

0.00

N/A

04/01/32

--

5,192,705.96

5,185,985.30

06/01/22

 

41

30320890

MF

Brooklyn

NY

Actual/360

4.563%

18,663.94

0.00

0.00

N/A

02/06/32

--

4,750,000.00

4,750,000.00

06/06/22

 

42

30320891

MH

Port Huron

MI

Actual/360

4.298%

16,611.17

5,652.76

0.00

N/A

03/06/32

--

4,488,224.30

4,482,571.54

06/06/22

 

43

30320892

MF

Brooklyn

NY

Actual/360

3.630%

13,972.48

0.00

0.00

N/A

02/01/32

--

4,470,000.00

4,470,000.00

06/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 15 of 30

 


 

                                   

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

 

Original Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated Maturity Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State

Accrual Type         Gross Rate

Interest

Principal

Adjustments

Repay Date

Date

Date

Balance

Balance

Date

 

44

30320893

RT

Waterbury

CT

Actual/360

4.380%

15,765.57

0.00

0.00

 

N/A

03/06/32

--

4,180,000.00

4,180,000.00

06/06/22

 

45

30320894

OF

Orange

OH

Actual/360

4.250%

14,272.92

0.00

0.00

 

N/A

04/01/32

--

3,900,000.00

3,900,000.00

06/01/22

 

46

30320895

RT

Port Allen

LA

Actual/360

4.435%

14,729.99

0.00

0.00

 

N/A

03/06/32

--

3,857,000.00

3,857,000.00

06/06/22

 

47

30320896

SS

Calexico

CA

Actual/360

4.550%

14,869.18

4,497.92

0.00

 

N/A

04/01/32

--

3,795,041.23

3,790,543.31

06/01/22

 

48

30320897

RT

Murrells Inlet

SC

Actual/360

4.020%

11,769.67

0.00

0.00

 

N/A

02/06/32

--

3,400,000.00

3,400,000.00

06/06/22

 

49

30320898

RT

Fayetteville

AR

Actual/360

3.935%

10,504.26

0.00

0.00

 

N/A

02/06/32

--

3,100,000.00

3,100,000.00

06/06/22

 

Totals

 

 

 

 

 

 

3,418,750.97

147,752.14

0.00

 

 

 

 

1,031,140,916.23

1,030,993,164.09

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 16 of 30

 


 

                             

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

 

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1A-1-2

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A2

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A5

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A6

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A1

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A2

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A3

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A5

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A1

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A10

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A2

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A4

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A6

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A8

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A2

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A5

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A1

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A4

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A3

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A3

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10A5

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13A-2-2

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

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

 

 

 

 

 

 

© 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

 

18A6

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18A7

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21A2

0.00

0.00

--

--

--

 

0.00

0.00

94,258.74

94,258.74

0.00

0.00

 

 

22A2

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

--

 

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

 

 

25A2

0.00

0.00

--

--

--

 

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

100,763.69

0.00

 

 

27

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29A10

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29A8

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

0.00

0.00

--

--

--

 

0.00

0.00

27,288.40

27,288.40

0.00

0.00

 

 

34

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

0.00

0.00

--

--

--

 

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 18 of 30

 


 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent Most Recent Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

0.00

0.00

 

 

 

0.00

0.00

121,547.14

121,547.14

100,763.69

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 30

 


 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 20 of 30

 


 

                                           

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.850194%

3.831341%

108

05/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.850262%

3.831408%

109

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 

                                 

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

21A2

30320871

05/01/22

0

B

 

94,258.74

94,258.74

 

0.00

17,823,996.71

 

 

 

 

 

 

33

30320882

05/06/22

0

B

 

27,288.40

27,288.40

 

0.00

8,700,000.00

 

 

 

 

 

 

Totals

 

 

 

 

 

121,547.14

121,547.14

 

0.00

26,523,996.71

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

 

1 - Modification

 

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

 

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

 

3 - Bankruptcy

 

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

 

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

 

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 22 of 30

 


 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

        REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

0

0

0

 

 

0

 

25 - 36 Months

0

0

0

 

 

0

 

37 - 48 Months

0

0

0

 

 

0

 

49 - 60 Months

17,790,000

17,790,000

0

 

 

0

 

> 60 Months

 

1,013,203,164

1,013,203,164

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Jun-22

1,030,993,164

1,030,993,164

0

0

0

 

0

 

May-22

1,031,140,916

1,031,140,916

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 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 30

 


 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 25 of 30

 


 

                 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

Modification

Modification

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

Pros ID

Loan Number

 

 

 

Code¹

Date

Date

Date

 

 

 

 

No modified loans this period

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 26 of 30

 


 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 30

 


 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 28 of 30

 


 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 29 of 30

 


 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 30 of 30

 


(null)


	
		Prospectus Loan ID
		1
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		12-10-2021
		65000000.00000000
		86
		02-06-2029
		0
		.02952000
		.02952000
		3
		1
		86
		01-06-2022
		true
		1
		A1
		3
		165230.00000000
		65000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		01-05-2024
		08-05-2028
		08-05-2028
		.00000000
		.00000000
		
			Summit 1, 2, 3
			355 110th Avenue NE 10885 NE 4th Street, 320 108th Ave NE
			Bellevue
			WA
			98004
			King
			OF
			533086
			533086
			2002
			500000000.00000000
			MAI
			11-01-2021
			500000000.00000000
			11-01-2021
			MAI
			.96900000
			6
			05-06-2024
			N
			Amazon.com Services, Inc.
			374220
			08-31-2036
			Puget Sound Energy, Inc.
			223820
			10-31-2028
			WeWork
			133059
			03-31-2032
			UW
			CREFC
			F
			01-01-2022
		
		
			Summit 3
			320 108th Avenue Northeast
			Bellevue
			WA
			98004
			King
			OF
			374220
			374220
			2021
			395500000.00000000
			MAI
			11-01-2021
			395500000.00000000
			11-01-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Amazon.com Services, Inc.
			374220
			08-31-2036
			UW
			CREFC
			F
			01-01-2022
		
		false
		false
		65000000.00000000
		165230.00000000
		.02952000
		.00036090
		165230.00000000
		.00000000
		.00000000
		65000000.00000000
		65000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		11-24-2021
		65000000.00000000
		120
		12-06-2031
		0
		.02640500
		.02640500
		3
		1
		120
		01-06-2022
		true
		1
		PP
		3
		147794.65000000
		65000000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		07-05-2022
		07-05-2031
		07-05-2031
		.00000000
		.00000000
		
			1888 Century Park East
			1888 Century Park East
			Los Angeles
			CA
			90067
			Los Angeles
			OF
			502510
			502510
			1970
			2016
			478000000.00000000
			MAI
			10-26-2021
			478000000.00000000
			10-26-2021
			MAI
			.91600000
			6
			03-06-2024
			N
			First Republic Bank
			107894
			11-30-2030
			Sullivan  and  Cromwell LLP
			51822
			Horizon Media, Inc.
			49138
			06-30-2027
			10-31-2021
			35705426.00000000
			11539757.00000000
			24165669.00000000
			23311402.00000000
			UW
			CREFC
			4.51000000
			4.35000000
			F
			F
			11-16-2021
		
		false
		false
		65000000.00000000
		147794.65000000
		.02640500
		.00012340
		147794.65000000
		.00000000
		.00000000
		65000000.00000000
		65000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		12-01-2021
		62600000.00000000
		60
		04-06-2032
		0
		.02494500
		.02494500
		3
		1
		60
		01-06-2022
		true
		1
		A1
		7
		134467.41000000
		62600000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		05-05-2024
		08-05-2026
		08-05-2026
		.00000000
		.00000000
		
			Coleman Highline Phase Iv
			1189, 1193, 1199 Coleman Avenue
			San Jose
			CA
			95110
			Santa Clara
			OF
			657934
			657934
			2021
			790000000.00000000
			MAI
			11-08-2021
			790000000.00000000
			11-08-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Oath Holdings Inc.
			657934
			04-30-2037
			48187868.00000000
			13726489.00000000
			34461379.00000000
			34329793.00000000
			UW
			CREFC
			5.56000000
			5.54000000
			F
			F
			12-01-2021
		
		false
		false
		62600000.00000000
		134467.41000000
		.02494500
		.00023090
		134467.41000000
		.00000000
		.00000000
		62600000.00000000
		62600000.00000000
		06-06-2022
		12-06-2026
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		01-28-2022
		60000000.00000000
		120
		02-06-2032
		0
		.03649500
		.03649500
		3
		1
		120
		03-06-2022
		true
		1
		PP
		3
		188557.50000000
		60000000.00000000
		1
		14
		14
		0
		true
		true
		false
		false
		false
		11-05-2031
		.00000000
		.00000000
		
			350 Anchor Mill Road
			350 Anchor Mill Road
			New Castle
			DE
			19804
			New Castle
			WH
			421291
			421291
			2007
			40750000.00000000
			MAI
			01-05-2022
			40750000.00000000
			01-05-2022
			MAI
			.99800000
			6
			05-06-2024
			N
			Best Warehousing and Transportation
			216664
			04-30-2025
			Hermann Warehouse Corp.
			203892
			04-30-2024
			11-30-2021
			2834599.00000000
			602290.00000000
			2232309.00000000
			2124850.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			301 Anchor Mill Road
			301 Anchor Mill Road
			New Castle
			DE
			19804
			New Castle
			WH
			335046
			335046
			2002
			32950000.00000000
			MAI
			01-05-2022
			32950000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Tire Rack, Inc
			335046
			06-30-2027
			11-30-2021
			2103763.00000000
			506670.00000000
			1597093.00000000
			1511632.00000000
			UW
			CREFC
			F
			03-06-2022
		
		
			400 Ships Landing Way
			400 Ships Landing Way
			New Castle
			DE
			19804
			New Castle
			WH
			235000
			235000
			1996
			23550000.00000000
			MAI
			01-05-2022
			23550000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Zenith Products Corp
			235000
			03-31-2027
			11-30-2021
			1824640.00000000
			382728.00000000
			1441912.00000000
			1381970.00000000
			UW
			CREFC
			F
			03-06-2022
		
		
			800 Ships Landing Way
			800 Ships Landing Way
			New Castle
			DE
			19804
			New Castle
			WH
			226200
			226200
			2002
			23000000.00000000
			MAI
			01-05-2022
			23000000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			CEVA Logistics US Inc
			125000
			06-30-2023
			The Hibbert Company
			101200
			01-31-2028
			11-30-2021
			1634997.00000000
			393303.00000000
			1241694.00000000
			1183996.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			6 Dock View Drive
			6 Dock View Drive
			New Castle
			DE
			19804
			New Castle
			WH
			201079
			201079
			2000
			19700000.00000000
			MAI
			01-05-2022
			19700000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Iron Mountain
			134240
			02-28-2026
			Zenith Products Corp
			41839
			07-31-2023
			Staples
			25000
			02-28-2025
			11-30-2021
			1502158.00000000
			300131.00000000
			1202027.00000000
			1150737.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			501 Ships Landing Way
			501 Ships Landing Way
			New Castle
			DE
			19804
			New Castle
			WH
			159630
			159630
			1998
			14600000.00000000
			MAI
			01-05-2022
			14600000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Choctaw-Kaul Distribution Co
			104268
			08-31-2027
			NCC Vo-Tech School
			34823
			10-31-2026
			Anchor Plastics
			20539
			07-31-2022
			11-30-2021
			1180685.00000000
			339191.00000000
			841494.00000000
			800777.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			250 Anchor Mill Road
			250 Anchor Mill Road
			New Castle
			DE
			19804
			New Castle
			WH
			106800
			106800
			2004
			12550000.00000000
			MAI
			01-05-2022
			12550000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Iron Mountain
			63600
			03-31-2025
			PODS of Philadelphia, LLC
			43200
			12-31-2022
			11-30-2021
			903310.00000000
			195204.00000000
			708106.00000000
			680864.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			10 Dock View Drive
			10 Dock View Drive
			New Castle
			DE
			19804
			New Castle
			WH
			100630
			100630
			2018
			10300000.00000000
			MAI
			01-05-2022
			10300000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Mayflower Laundry
			34000
			10-31-2028
			Trinity International Industries, LLC
			33457
			01-31-2025
			Hibbert Group
			33173
			12-31-2021
			11-30-2021
			709875.00000000
			158895.00000000
			550979.00000000
			525311.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			7-23 Harbor View Drive
			7-23 Harbor View Drive
			New Castle
			DE
			19804
			New Castle
			WH
			68067
			68067
			1999
			9300000.00000000
			MAI
			01-05-2022
			9300000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Southern Wine and Spirits of Delaware
			33800
			09-30-2022
			Carlyle Cocoa
			19467
			08-31-2024
			Hatzel Buehler, Inc.
			14800
			01-07-2027
			11-30-2021
			680137.00000000
			122834.00000000
			557302.00000000
			539940.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			200 Anchor Mill Road
			200 Anchor Mill Road
			New Castle
			DE
			19804
			New Castle
			WH
			101182
			101182
			2007
			10200000.00000000
			MAI
			01-05-2022
			10200000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Ferguson Enterprises, Inc
			61000
			06-30-2025
			Art Guild, Inc.
			40182
			09-30-2024
			11-30-2021
			651534.00000000
			170813.00000000
			480721.00000000
			454912.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			300 Anchor Mill Road
			300 Anchor Mill Road
			New Castle
			DE
			19804
			New Castle
			WH
			83850
			83850
			1960
			8850000.00000000
			MAI
			01-05-2022
			8850000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Speakman Co
			83850
			05-31-2026
			11-30-2021
			610728.00000000
			150105.00000000
			460624.00000000
			439236.00000000
			UW
			CREFC
			F
			03-06-2022
		
		
			27-55 Harbor View Drive
			27-55 Harbor View Drive
			New Castle
			DE
			19804
			New Castle
			WH
			68453
			68453
			1990
			9050000.00000000
			MAI
			01-05-2022
			9050000.00000000
			01-05-2022
			MAI
			.86000000
			6
			05-06-2024
			N
			Nat'l Roll Kote
			34837
			12-31-2021
			Carlyle Cocoa
			24016
			08-31-2024
			11-30-2021
			557313.00000000
			119676.00000000
			437637.00000000
			420176.00000000
			UW
			CREFC
			F
			01-01-2022
		
		
			100 Ships Landing Way
			100 Ships Landing Way
			New Castle
			DE
			19804
			New Castle
			WH
			44800
			44800
			2001
			4700000.00000000
			MAI
			01-05-2022
			4700000.00000000
			01-05-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Timken Co
			44800
			11-30-2027
			11-30-2021
			339645.00000000
			86576.00000000
			253069.00000000
			241641.00000000
			UW
			CREFC
			F
			03-06-2022
		
		
			600 Ships Landing Way
			600 Ships Landing Way
			New Castle
			DE
			19804
			New Castle
			WH
			27989
			27989
			2004
			4750000.00000000
			MAI
			01-05-2022
			4750000.00000000
			01-05-2022
			MAI
			.00000000
			6
			05-06-2024
			N
			11-30-2021
			.00000000
			53808.00000000
			-53808.00000000
			-60947.00000000
			UW
			CREFC
			F
			01-01-2022
		
		false
		false
		60000000.00000000
		188557.50000000
		.03649500
		.00012340
		188557.50000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		12-16-2021
		57000000.00000000
		120
		01-01-2032
		0
		.03628000
		.03628000
		3
		1
		120
		02-01-2022
		true
		1
		PP
		3
		178074.33000000
		57000000.00000000
		1
		19
		19
		0
		true
		true
		true
		false
		false
		02-29-2024
		10-31-2031
		10-31-2031
		.00000000
		.00000000
		
			Crestwood Boulevard
			2300 Crestwood Boulevard 509 25th Street South
			Irondale
			AL
			35210
			Jefferson
			SS
			128046
			128046
			1954
			2021
			27200000.00000000
			MAI
			11-24-2021
			27200000.00000000
			11-24-2021
			MAI
			.82700000
			6
			X
			10-31-2021
			1588764.00000000
			469663.00000000
			1119101.00000000
			1104601.00000000
			UW
			CREFC
			F
		
		
			Hallmark Drive
			2080 Hallmark Drive
			Sacramento
			CA
			95825
			Sacramento
			SS
			72706
			72706
			1974
			20670000.00000000
			MAI
			11-17-2021
			20670000.00000000
			11-17-2021
			MAI
			.95500000
			6
			X
			10-31-2021
			1475999.00000000
			584454.00000000
			891545.00000000
			880311.00000000
			UW
			CREFC
			F
		
		
			Gray Road
			50 Gray Road
			Falmouth
			ME
			4105
			Cumberland
			SS
			65125
			65125
			2015
			11700000.00000000
			MAI
			11-05-2021
			11700000.00000000
			11-05-2021
			MAI
			.93200000
			6
			X
			10-31-2021
			959134.00000000
			309113.00000000
			650021.00000000
			643508.00000000
			UW
			CREFC
			F
		
		
			Marconi Avenue
			4111 Marconi Avenue
			Sacramento
			CA
			95821
			Sacramento
			SS
			51739
			51739
			1964
			2014
			16390000.00000000
			MAI
			11-17-2021
			16390000.00000000
			11-17-2021
			MAI
			.97400000
			6
			X
			10-31-2021
			1116024.00000000
			471788.00000000
			644237.00000000
			634403.00000000
			UW
			CREFC
			F
		
		
			Ocean Gateway
			11906 Ocean Gateway
			Ocean City
			MD
			21842
			Worcester
			SS
			63650
			63650
			1988
			11620000.00000000
			MAI
			11-15-2021
			11620000.00000000
			11-15-2021
			MAI
			.93000000
			6
			X
			10-31-2021
			856474.00000000
			238666.00000000
			617808.00000000
			606685.00000000
			UW
			CREFC
			F
		
		
			Amity Road
			420 Amity Road
			Harrisburg
			PA
			17111
			Dauphin
			SS
			58432
			58432
			1972
			2008
			12750000.00000000
			MAI
			11-05-2021
			12750000.00000000
			11-05-2021
			MAI
			.95000000
			6
			X
			10-31-2021
			942878.00000000
			341577.00000000
			601301.00000000
			587038.00000000
			UW
			CREFC
			F
		
		
			Gladstell Road
			810 Gladstell Road
			Conroe
			TX
			77304
			Montgomery
			SS
			66575
			66575
			1997
			10600000.00000000
			MAI
			11-04-2021
			10600000.00000000
			11-04-2021
			MAI
			.89400000
			6
			X
			10-31-2021
			955908.00000000
			347483.00000000
			608425.00000000
			594208.00000000
			UW
			CREFC
			F
		
		
			US Route One
			430 US Route 1
			Falmouth
			ME
			4105
			Cumberland
			SS
			46925
			46925
			2016
			9650000.00000000
			MAI
			11-05-2021
			9650000.00000000
			11-05-2021
			MAI
			.93900000
			6
			X
			10-31-2021
			816556.00000000
			265894.00000000
			550662.00000000
			545962.00000000
			UW
			CREFC
			F
		
		
			Farm to Market 1093
			23110 Farm to Market 1093
			Richmond
			TX
			77406
			Fort Bend
			SS
			74606
			74606
			2002
			9800000.00000000
			MAI
			11-17-2021
			9800000.00000000
			11-17-2021
			MAI
			.95200000
			6
			X
			10-31-2021
			925808.00000000
			383041.00000000
			542767.00000000
			535017.00000000
			UW
			CREFC
			F
		
		
			Meade Avenue
			3333 Meade Avenue
			Las Vegas
			NV
			89102
			Clark
			SS
			57274
			57274
			1978
			13080000.00000000
			MAI
			11-10-2021
			13080000.00000000
			11-10-2021
			MAI
			.91600000
			6
			X
			10-31-2021
			725924.00000000
			238807.00000000
			487117.00000000
			473569.00000000
			UW
			CREFC
			F
		
		
			Camp Horne
			180 Camp Horne Road
			Pittsburgh
			PA
			15202
			Allegheny
			SS
			52194
			52194
			2003
			9470000.00000000
			MAI
			11-12-2021
			9470000.00000000
			11-12-2021
			MAI
			.97200000
			6
			X
			10-31-2021
			710802.00000000
			220417.00000000
			490385.00000000
			477633.00000000
			UW
			CREFC
			F
		
		
			Hazel Avenue
			6108 Hazel Avenue
			Orangevale
			CA
			95662
			Sacramento
			SS
			44062
			44062
			1989
			11820000.00000000
			MAI
			11-17-2021
			11820000.00000000
			11-17-2021
			MAI
			.92300000
			6
			X
			10-31-2021
			809758.00000000
			350387.00000000
			459371.00000000
			454521.00000000
			UW
			CREFC
			F
		
		
			Hoover Court
			1945 Hoover Court
			Birmingham
			AL
			35226
			Jefferson
			SS
			41412
			41412
			1959
			2016
			9140000.00000000
			MAI
			11-09-2021
			9140000.00000000
			11-09-2021
			MAI
			.92200000
			6
			X
			10-31-2021
			767211.00000000
			308976.00000000
			458235.00000000
			450597.00000000
			UW
			CREFC
			F
		
		
			Highway 6 North
			6610 Highway 6 North
			Houston
			TX
			77084
			Harris
			SS
			68012
			68012
			1981
			8600000.00000000
			MAI
			11-17-2021
			8600000.00000000
			11-17-2021
			MAI
			.95400000
			6
			X
			10-31-2021
			848930.00000000
			400298.00000000
			448632.00000000
			438765.00000000
			UW
			CREFC
			F
		
		
			Farm to Market 725
			2975 Farm to Market 725
			New Braunfels
			TX
			78130
			Guadalupe
			SS
			67300
			67300
			1984
			7700000.00000000
			MAI
			11-04-2021
			7700000.00000000
			11-04-2021
			MAI
			.96100000
			6
			X
			10-31-2021
			681792.00000000
			276045.00000000
			405747.00000000
			399017.00000000
			UW
			CREFC
			F
		
		
			Hidden Hill Road
			175 Hidden Hill Road
			Spartanburg
			SC
			29301
			Spartanburg
			SS
			54100
			54100
			2003
			2016
			5320000.00000000
			MAI
			11-19-2021
			5320000.00000000
			11-19-2021
			MAI
			.94600000
			6
			X
			10-31-2021
			549388.00000000
			264403.00000000
			284985.00000000
			279485.00000000
			UW
			CREFC
			F
		
		
			Arndt Road
			150 Arndt Road
			Pittsburgh
			PA
			15237
			Allegheny
			SS
			30350
			30350
			2007
			2010
			6050000.00000000
			MAI
			11-12-2021
			6050000.00000000
			11-12-2021
			MAI
			.93700000
			6
			X
			10-31-2021
			420424.00000000
			139157.00000000
			281267.00000000
			278233.00000000
			UW
			CREFC
			F
		
		
			East Rosedale Street
			6465-6485 E. Rosedale Street 1054,1070, 1074,1076 S Erie St
			Fort Worth
			TX
			76112
			Tarrant
			SS
			41935
			41935
			1972
			2015
			6090000.00000000
			MAI
			11-17-2021
			6090000.00000000
			11-17-2021
			MAI
			.98600000
			6
			X
			10-31-2021
			575446.00000000
			331624.00000000
			243822.00000000
			228745.00000000
			UW
			CREFC
			F
		
		
			Grisham Drive
			5250 Grisham Drive
			Rowlett
			TX
			75088
			Dallas
			SS
			48575
			48575
			1981
			4760000.00000000
			MAI
			11-17-2021
			4760000.00000000
			11-17-2021
			MAI
			.96800000
			6
			X
			10-31-2021
			491082.00000000
			260890.00000000
			230192.00000000
			222567.00000000
			UW
			CREFC
			F
		
		false
		false
		57000000.00000000
		178074.33000000
		.03628000
		.00021090
		178074.33000000
		.00000000
		.00000000
		57000000.00000000
		57000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		1
		05-12-2022
		06-13-2022
		Starwood Mortgage Capital LLC
		03-04-2022
		53000000.00000000
		120
		03-06-2032
		0
		.04045000
		.04045000
		3
		1
		120
		04-06-2022
		true
		1
		PP
		3
		184609.31000000
		53000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2031
		.00000000
		.00000000
		
			Rose Castle Apartments
			376/392 Flushing Avenue 31/37 Little Nassau Street
			Brooklyn
			NY
			11205
			Kings
			MU
			208
			208
			2021
			179000000.00000000
			MAI
			01-24-2022
			179000000.00000000
			01-24-2022
			MAI
			.63000000
			6
			05-06-2024
			N
			9311924.00000000
			1115312.00000000
			8196612.00000000
			8089322.00000000
			UW
			CREFC
			1.90000000
			1.88000000
			F
			F
		
		false
		false
		53000000.00000000
		184609.31000000
		.04045000
		.00012340
		184609.31000000
		.00000000
		.00000000
		53000000.00000000
		53000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		1
		05-12-2022
		06-13-2022
		Bank of Montreal
		12-08-2021
		50000000.00000000
		120
		01-06-2032
		0
		.04260000
		.04260000
		3
		1
		120
		02-06-2022
		true
		1
		PP
		3
		183416.67000000
		50000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2031
		.00000000
		.00000000
		
			2 Riverfront Plaza
			826-836 McCarter Highway
			Newark
			NJ
			7102
			Essex
			OF
			337543
			337543
			2014
			182200000.00000000
			MAI
			11-12-2021
			182200000.00000000
			11-12-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Panasonic Corporation of North America
			337543
			04-30-2031
			09-30-2021
			13859362.00000000
			3558666.00000000
			10300695.00000000
			9726872.00000000
			UW
			CREFC
			2.17000000
			2.05000000
			F
			F
			12-08-2021
		
		false
		false
		50000000.00000000
		183416.67000000
		.04260000
		.00012340
		183416.67000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		12-16-2021
		46000000.00000000
		120
		01-01-2032
		0
		.03628000
		.03628000
		3
		1
		120
		02-01-2022
		true
		1
		PP
		3
		143709.11000000
		46000000.00000000
		1
		17
		17
		0
		true
		true
		true
		false
		false
		02-29-2024
		10-31-2031
		10-31-2031
		.00000000
		.00000000
		
			West Indian School Road
			4010 West Indian School Road
			Phoenix
			AZ
			85019
			Maricopa
			SS
			105143
			105143
			1979
			22200000.00000000
			MAI
			11-10-2021
			22200000.00000000
			11-10-2021
			MAI
			.94100000
			6
			X
			10-31-2021
			1362958.00000000
			378057.00000000
			984901.00000000
			964288.00000000
			UW
			CREFC
			F
		
		
			Boalch Avenue Northwest
			1410 Boalch Avenue Northwest
			North Bend
			WA
			98045
			King
			SS
			50569
			50569
			2005
			14950000.00000000
			MAI
			11-10-2021
			14950000.00000000
			11-10-2021
			MAI
			.96100000
			6
			X
			10-31-2021
			1090598.00000000
			339528.00000000
			751070.00000000
			743485.00000000
			UW
			CREFC
			F
		
		
			Lemay Ferry Road
			4533 Lemay Ferry Road
			Saint Louis
			MO
			63129
			St. Louis
			SS
			53859
			53859
			1999
			11540000.00000000
			MAI
			11-08-2021
			11540000.00000000
			11-08-2021
			MAI
			.96600000
			6
			X
			10-31-2021
			994054.00000000
			436666.00000000
			557388.00000000
			544921.00000000
			UW
			CREFC
			F
		
		
			East Southern Avenue
			240 East Southern Avenue
			Mesa
			AZ
			85210
			Maricopa
			SS
			65000
			65000
			1978
			12900000.00000000
			MAI
			11-10-2021
			12900000.00000000
			11-10-2021
			MAI
			.96300000
			6
			X
			10-31-2021
			771092.00000000
			236982.00000000
			534110.00000000
			525660.00000000
			UW
			CREFC
			F
		
		
			Anderson Road
			8119 Anderson Road
			Tampa
			FL
			33634
			Hillsborough
			SS
			73450
			73450
			1972
			10700000.00000000
			MAI
			11-10-2021
			10700000.00000000
			11-10-2021
			MAI
			.96700000
			6
			X
			10-31-2021
			988572.00000000
			474092.00000000
			514480.00000000
			490242.00000000
			UW
			CREFC
			F
		
		
			Stoney Island Avenue
			19600 Stoney Island Avenue
			Lynwood
			IL
			60411
			Cook
			SS
			84980
			84980
			1997
			2020
			9870000.00000000
			MAI
			11-17-2021
			9870000.00000000
			11-17-2021
			MAI
			.90400000
			6
			X
			10-31-2021
			1153364.00000000
			657191.00000000
			496173.00000000
			474928.00000000
			UW
			CREFC
			F
		
		
			Duren Avenue
			24 Duren Avenue
			Lowell
			MA
			1851
			Middlesex
			SS
			49075
			49075
			2000
			9420000.00000000
			MAI
			11-05-2021
			9420000.00000000
			11-05-2021
			MAI
			.99200000
			6
			X
			10-31-2021
			816076.00000000
			340421.00000000
			475655.00000000
			468366.00000000
			UW
			CREFC
			F
		
		
			North Nova Road
			1104 North Nova Road
			Daytona Beach
			FL
			32117
			Volusia
			SS
			64657
			64657
			1979
			9500000.00000000
			MAI
			11-09-2021
			9500000.00000000
			11-09-2021
			MAI
			.93800000
			6
			X
			10-31-2021
			929646.00000000
			492335.00000000
			437311.00000000
			422440.00000000
			UW
			CREFC
			F
		
		
			Airport Road
			5424 Airport Road
			Williamsburg
			VA
			23188
			James City
			SS
			38106
			38106
			1995
			8450000.00000000
			MAI
			11-08-2021
			8450000.00000000
			11-08-2021
			MAI
			.93800000
			6
			X
			10-31-2021
			608634.00000000
			213369.00000000
			395265.00000000
			391073.00000000
			UW
			CREFC
			F
		
		
			South Pennington
			1930 South Pennington
			Mesa
			AZ
			85202
			Maricopa
			SS
			42200
			42200
			1990
			8030000.00000000
			MAI
			11-10-2021
			8030000.00000000
			11-10-2021
			MAI
			.93100000
			6
			X
			10-31-2021
			553288.00000000
			179805.00000000
			373483.00000000
			361704.00000000
			UW
			CREFC
			F
		
		
			Southwest 14th Court
			3111 Southwest 14th Court
			Pompano Beach
			FL
			33069
			Broward
			SS
			59872
			59872
			1977
			8690000.00000000
			MAI
			11-05-2021
			8690000.00000000
			11-05-2021
			MAI
			.98600000
			6
			X
			10-31-2021
			728508.00000000
			374738.00000000
			353770.00000000
			339999.00000000
			UW
			CREFC
			F
		
		
			Southeast Jennings Road
			3737 Southeast Jennings Road
			Port St. Lucie
			FL
			34952
			St. Lucie
			SS
			38062
			38062
			1999
			6450000.00000000
			MAI
			11-09-2021
			6450000.00000000
			11-09-2021
			MAI
			.99000000
			6
			X
			10-31-2021
			637514.00000000
			329597.00000000
			307917.00000000
			295315.00000000
			UW
			CREFC
			F
		
		
			49th Street South and 8th Avenue South
			1909 49th Street South 4924 Tangerine Ave S & 5001 8th Ave S
			Gulfport
			FL
			33707
			Pinellas
			SS
			40073
			40073
			1940
			6320000.00000000
			MAI
			11-09-2021
			6320000.00000000
			11-09-2021
			MAI
			.94400000
			6
			X
			10-31-2021
			591716.00000000
			289647.00000000
			302069.00000000
			292256.00000000
			UW
			CREFC
			F
		
		
			South Broadway
			3900 South Broadway
			Edmond
			OK
			73013
			Oklahoma
			SS
			67849
			67849
			1978
			6330000.00000000
			MAI
			11-17-2021
			6330000.00000000
			11-17-2021
			MAI
			.97700000
			6
			X
			10-31-2021
			498206.00000000
			206062.00000000
			292144.00000000
			285360.00000000
			UW
			CREFC
			F
		
		
			30th Avenue North
			2801 75th Street North 7470 30th Avenue North
			St. Petersburg
			FL
			33710
			Pinellas
			SS
			31920
			31920
			1977
			2016
			5780000.00000000
			MAI
			11-09-2021
			5780000.00000000
			11-09-2021
			MAI
			.94500000
			6
			X
			10-31-2021
			607806.00000000
			314361.00000000
			293445.00000000
			275341.00000000
			UW
			CREFC
			F
		
		
			Main Street
			720 Main Street
			Tewksbury
			MA
			1876
			Middlesex
			SS
			21019
			21019
			2000
			4270000.00000000
			MAI
			11-05-2021
			4270000.00000000
			11-05-2021
			MAI
			.94000000
			6
			X
			10-31-2021
			433792.00000000
			224723.00000000
			209069.00000000
			205011.00000000
			UW
			CREFC
			F
		
		
			Warwick Boulevard
			15900 Warwick Boulevard
			Newport News
			VA
			23608
			Newport News (city)
			SS
			26820
			26820
			1988
			4170000.00000000
			MAI
			11-08-2021
			4170000.00000000
			11-08-2021
			MAI
			.89400000
			6
			X
			10-31-2021
			346158.00000000
			164170.00000000
			181988.00000000
			177691.00000000
			UW
			CREFC
			F
		
		false
		false
		46000000.00000000
		143709.11000000
		.03628000
		.00021090
		143709.11000000
		.00000000
		.00000000
		46000000.00000000
		46000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		12-30-2021
		40000000.00000000
		120
		01-06-2032
		360
		.04250000
		.04250000
		3
		1
		48
		02-06-2022
		true
		1
		PP
		5
		146388.89000000
		40000000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		09-05-2031
		.00000000
		.00000000
		
			6543 Las Vegas Boulevard South
			6543 Las Vegas Boulevard South
			Las Vegas
			NV
			89119
			Clark
			OF
			102276
			102276
			2007
			2018
			66700000.00000000
			MAI
			10-07-2021
			66700000.00000000
			10-07-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			WeWork
			102276
			10-31-2034
			07-31-2021
			4116846.00000000
			869315.00000000
			3247531.00000000
			3027420.00000000
			UW
			CREFC
			02-06-2022
		
		
			6226 W. Sahara Avenue
			6226 W. Sahara Avenue
			Las Vegas
			NV
			89151
			Clark
			OF
			292180
			292180
			1982
			40600000.00000000
			MAI
			10-07-2021
			40600000.00000000
			10-07-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Nevada Power Company
			292180
			01-31-2029
			07-31-2021
			3147646.00000000
			180603.00000000
			2967043.00000000
			2779291.00000000
			UW
			CREFC
			02-06-2022
		
		
			10190 Convington Cross Drive
			10190 Covington Cross Drive
			Las Vegas
			NV
			89144
			Clark
			OF
			75588
			75588
			1997
			26600000.00000000
			MAI
			10-07-2021
			26600000.00000000
			10-07-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Coin Cloud
			75588
			07-31-2031
			07-31-2021
			2536300.00000000
			671663.00000000
			1864637.00000000
			1745558.00000000
			UW
			CREFC
			02-06-2022
		
		
			1450 Center Crossing Road
			1450 Center Crossing Road
			Las Vegas
			NV
			89144
			Clark
			OF
			52975
			52975
			2004
			26500000.00000000
			MAI
			10-07-2021
			26500000.00000000
			10-07-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Diamond Resort Corporation
			52975
			12-31-2023
			07-31-2021
			1678989.00000000
			360162.00000000
			1318827.00000000
			1177860.00000000
			UW
			CREFC
			02-06-2022
		
		
			6551 Las Vegas Boulevard South
			6551 Las Vegas Boulevard South
			Las Vegas
			NV
			89119
			Clark
			OF
			31105
			31105
			2007
			2018
			18500000.00000000
			MAI
			10-07-2021
			18500000.00000000
			10-07-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Amazon.com Services, Inc.
			31105
			12-31-2026
			07-31-2021
			1172088.00000000
			238873.00000000
			933215.00000000
			877547.00000000
			UW
			CREFC
			02-06-2022
		
		
			9901-9921 Covington Cross Drive
			9901-9921 Covington Cross Drive
			Las Vegas
			NV
			89144
			Clark
			OF
			57196
			57196
			1998
			17400000.00000000
			MAI
			10-07-2021
			17400000.00000000
			10-07-2021
			MAI
			.60100000
			6
			05-06-2024
			N
			DeVry Education Group, Inc.
			23381
			07-31-2028
			Adtalem Global Education Inc.
			10969
			07-31-2028
			07-31-2021
			579325.00000000
			433485.00000000
			145839.00000000
			99330.00000000
			UW
			CREFC
			10-07-2021
		
		false
		false
		40000000.00000000
		146388.89000000
		.04250000
		.00012340
		146388.89000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		1
		05-12-2022
		06-13-2022
		Bank of Montreal
		02-04-2022
		33900000.00000000
		120
		02-06-2032
		0
		.04910000
		.04910000
		3
		1
		120
		03-06-2022
		true
		1
		A1
		3
		143331.08000000
		33900000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2031
		.00000000
		.00000000
		
			26 Broadway
			26 Broadway
			New York
			NY
			10004
			New York
			OF
			839712
			839712
			1885
			465000000.00000000
			MAI
			11-03-2021
			465000000.00000000
			11-03-2021
			MAI
			.82200000
			6
			05-06-2024
			N
			New York City Department of Education (Construction Authority)
			288090
			01-26-2039
			Live Primary, LLC
			73565
			12-31-2027
			NYFA 26 Broadway LLC (New York Film Academy)
			43865
			06-28-2030
			10-31-2021
			34094760.00000000
			13561974.00000000
			20532786.00000000
			19297174.00000000
			UW
			CREFC
			3.65000000
			3.43000000
			F
			F
			01-01-2022
		
		false
		false
		33900000.00000000
		143331.08000000
		.04910000
		.00022340
		143331.08000000
		.00000000
		.00000000
		33900000.00000000
		33900000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		1
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		03-04-2022
		31000000.00000000
		120
		03-05-2032
		360
		.04785000
		.04785000
		3
		1
		12
		04-05-2022
		true
		1
		WL
		5
		127732.92000000
		31000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-04-2032
		.00000000
		.00000000
		
			Autumn Lakes
			360 Roseman Court 874 Lucas Creek Road
			Newport News
			VA
			23608
			Newport News (city)
			MF
			295
			295
			1963
			2021
			49300000.00000000
			MAI
			02-02-2022
			49300000.00000000
			02-02-2022
			MAI
			.99000000
			6
			05-05-2024
			N
			12-31-2021
			3865612.00000000
			1165068.00000000
			2700543.00000000
			2626793.00000000
			UW
			CREFC
			1.39000000
			1.35000000
			F
			F
		
		false
		false
		31000000.00000000
		127732.92000000
		.04785000
		.00012340
		127732.92000000
		.00000000
		.00000000
		31000000.00000000
		31000000.00000000
		06-05-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		03-01-2022
		30500000.00000000
		120
		03-01-2032
		0
		.03430000
		.03430000
		3
		1
		120
		04-01-2022
		true
		1
		WL
		3
		90085.14000000
		30500000.00000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		04-30-2024
		09-30-2031
		09-30-2031
		.00000000
		.00000000
		
			Residence Inn Portland
			145 Fore Street
			Portland
			ME
			4101
			Cumberland
			LO
			179
			179
			2009
			2016
			73700000.00000000
			MAI
			01-01-2022
			73700000.00000000
			01-01-2022
			MAI
			.67200000
			6
			X
			12-31-2021
			9869000.00000000
			5199835.00000000
			4669165.00000000
			4274405.00000000
			UW
			CREFC
			4.40000000
			4.03000000
			F
			F
		
		false
		false
		30500000.00000000
		90085.14000000
		.03430000
		.00021090
		90085.14000000
		.00000000
		.00000000
		30500000.00000000
		30500000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		1
		05-12-2022
		06-13-2022
		Starwood Mortgage Capital LLC
		12-28-2021
		26000000.00000000
		84
		01-01-2029
		0
		.03778000
		.03778000
		3
		1
		84
		02-01-2022
		true
		1
		PP
		3
		84585.22000000
		26000000.00000000
		1
		14
		14
		0
		true
		true
		true
		false
		false
		02-29-2024
		09-30-2028
		09-30-2028
		.00000000
		.00000000
		
			First National Building
			660 Woodward Avenue
			Detroit
			MI
			48226
			Wayne
			MU
			800119
			800119
			1921
			2010
			162000000.00000000
			MAI
			08-30-2021
			162000000.00000000
			08-30-2021
			MAI
			.94900000
			6
			X
			Amrock, Inc
			424486
			01-31-2032
			Honigman Miller Schwartz and Cohn LLP
			150786
			11-30-2025
			Board of Trustees of Michigan State University
			46598
			09-30-2031
			09-30-2021
			24218140.00000000
			8751047.00000000
			15467092.00000000
			14276324.00000000
			UW
			CREFC
			11-10-2021
		
		
			The Qube
			611 Woodward Avenue
			Detroit
			MI
			48226
			Wayne
			MU
			522702
			522702
			1958
			2011
			103000000.00000000
			MAI
			08-30-2021
			103000000.00000000
			08-30-2021
			MAI
			.90600000
			6
			X
			Quicken Loans Inc.
			407050
			07-31-2028
			JPMorgan Chase, National Association
			32126
			05-31-2027
			Rock Security LLC
			17490
			06-30-2022
			09-30-2021
			15190314.00000000
			5694242.00000000
			9496072.00000000
			8693152.00000000
			UW
			CREFC
			11-10-2021
		
		
			Chrysler House
			719 Griswold Street 730 Shelby Street
			Detroit
			MI
			48226
			Wayne
			MU
			343488
			343488
			1919
			2013
			83000000.00000000
			MAI
			08-30-2021
			83000000.00000000
			08-30-2021
			MAI
			.79900000
			6
			X
			Quicken Loans Inc.
			183664
			08-31-2023
			Rocket Homes Real Estate LLC
			29897
			08-31-2023
			RSM US LLP
			11894
			05-31-2023
			09-30-2021
			11740667.00000000
			5139250.00000000
			6601417.00000000
			6142746.00000000
			UW
			CREFC
			11-10-2021
		
		
			1001 Woodward
			1001 Woodward Avenue
			Detroit
			MI
			48226
			Wayne
			MU
			319039
			319039
			1965
			2013
			80000000.00000000
			MAI
			08-30-2021
			80000000.00000000
			08-30-2021
			MAI
			.88900000
			6
			X
			Quicken Loans Inc.
			122475
			04-30-2024
			1001 Woodward Avenue Tenant LLC (WeWork)
			56352
			10-31-2033
			Southeast Michigan Council of Governments
			30240
			07-31-2025
			09-30-2021
			11833265.00000000
			4506929.00000000
			7326336.00000000
			6887443.00000000
			UW
			CREFC
			11-10-2021
		
		
			One Woodward
			One Woodward Avenue
			Detroit
			MI
			48226
			Wayne
			OF
			370257
			370257
			1962
			2013
			58000000.00000000
			MAI
			08-30-2021
			58000000.00000000
			08-30-2021
			MAI
			.92900000
			6
			X
			Quicken Loans Inc.
			171622
			03-31-2032
			Kitch Drutchas Wagner Valitutti and Sherbrook, P.C.
			56265
			05-31-2028
			Fifth Third Bank
			31204
			10-31-2025
			09-30-2021
			10421702.00000000
			4768719.00000000
			5652984.00000000
			5096070.00000000
			UW
			CREFC
			11-10-2021
		
		
			The Z Garage
			1234 Library Street
			Detroit
			MI
			48226
			Wayne
			98
			1351
			1351
			2013
			2016
			53000000.00000000
			MAI
			09-10-2021
			53000000.00000000
			09-10-2021
			MAI
			6
			X
			09-30-2021
			4333672.00000000
			2201877.00000000
			2131796.00000000
			2078882.00000000
			UW
			CREFC
		
		
			Two Detroit Garage
			160 East Congress Street
			Detroit
			MI
			48226
			Wayne
			98
			1106
			1106
			2002
			2016
			37000000.00000000
			MAI
			09-10-2021
			37000000.00000000
			09-10-2021
			MAI
			6
			X
			09-30-2021
			4136711.00000000
			1180174.00000000
			2956536.00000000
			2928886.00000000
			UW
			CREFC
		
		
			1505 & 1515 Woodward
			1505 Woodward Avenue 1515-1529 Woodward Avenue
			Detroit
			MI
			48226
			Wayne
			MU
			141741
			141741
			1925
			2018
			35000000.00000000
			MAI
			08-30-2021
			35000000.00000000
			08-30-2021
			MAI
			1.00000000
			6
			X
			LinkedIn Corporation
			74497
			07-31-2026
			H and M Hennes and Mauritz L.P.
			25322
			01-31-2027
			International Bancard Corporation
			12082
			02-28-2023
			09-30-2021
			4058229.00000000
			1375879.00000000
			2682351.00000000
			2454589.00000000
			UW
			CREFC
			11-10-2021
		
		
			1001 Brush Street
			1001 Brush Street
			Detroit
			MI
			48226
			Wayne
			98
			1309
			1309
			1993
			2016
			32000000.00000000
			MAI
			09-10-2021
			32000000.00000000
			09-10-2021
			MAI
			6
			X
			09-30-2021
			3237726.00000000
			1504379.00000000
			1733347.00000000
			1683875.00000000
			UW
			CREFC
		
		
			The Assembly
			1700 W. Fort Street
			Detroit
			MI
			48216
			Wayne
			MU
			32
			32
			1913
			2019
			23100000.00000000
			MAI
			08-30-2021
			23100000.00000000
			08-30-2021
			MAI
			.75000000
			6
			X
			09-30-2021
			2741081.00000000
			1292767.00000000
			1448315.00000000
			1334926.00000000
			UW
			CREFC
		
		
			419 Fort Street Garage
			419 E. Fort Street
			Detroit
			MI
			48226
			Wayne
			98
			637
			637
			2005
			2016
			21000000.00000000
			MAI
			09-10-2021
			21000000.00000000
			09-10-2021
			MAI
			6
			X
			09-30-2021
			2451762.00000000
			850847.00000000
			1600915.00000000
			1584990.00000000
			UW
			CREFC
		
		
			Vinton
			600 Woodward Avenue
			Detroit
			MI
			48226
			Wayne
			MU
			21
			21
			1917
			2018
			17500000.00000000
			MAI
			08-30-2021
			17500000.00000000
			08-30-2021
			MAI
			.61900000
			6
			X
			09-30-2021
			1278493.00000000
			886306.00000000
			392187.00000000
			377823.00000000
			UW
			CREFC
		
		
			1401 First Street
			1401 1st Street
			Detroit
			MI
			48226
			Wayne
			98
			633
			633
			1976
			2017
			13500000.00000000
			MAI
			09-10-2021
			13500000.00000000
			09-10-2021
			MAI
			6
			X
			09-30-2021
			1131300.00000000
			613395.00000000
			517905.00000000
			502080.00000000
			UW
			CREFC
		
		
			Lane Bryant Building
			1520 Woodward Avenue
			Detroit
			MI
			48226
			Wayne
			MU
			31695
			31695
			1917
			2018
			6200000.00000000
			MAI
			08-30-2021
			6200000.00000000
			08-30-2021
			MAI
			.95200000
			6
			X
			Detroit Labs, LLC
			17284
			01-31-2026
			Detroit Venture Partners
			5761
			12-31-2021
			Lisa Spindler Photography, Inc.
			4384
			12-31-2021
			09-30-2021
			787387.00000000
			370639.00000000
			416748.00000000
			367719.00000000
			UW
			CREFC
			11-10-2021
		
		false
		false
		26000000.00000000
		84585.22000000
		.03778000
		.00061090
		84585.22000000
		.00000000
		.00000000
		26000000.00000000
		26000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Bernard Financial
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		03-08-2022
		26000000.00000000
		120
		04-01-2032
		360
		.04640000
		.04640000
		3
		1
		0
		05-01-2022
		true
		1
		WL
		2
		.00000000
		26000000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		05-31-2024
		01-31-2032
		01-31-2032
		.00000000
		.00000000
		
			Kings Row MHC
			10810 Telephone Road
			Houston
			TX
			77075
			Harris
			MH
			336
			336
			1960
			42500000.00000000
			MAI
			12-30-2021
			42500000.00000000
			12-30-2021
			MAI
			.94600000
			6
			X
			01-31-2022
			2916815.00000000
			856516.00000000
			2060299.00000000
			2038123.00000000
			UW
			CREFC
			1.28000000
			1.27000000
			F
			F
		
		false
		false
		25966623.55000000
		133909.78000000
		.04640000
		.00021090
		103751.09000000
		30158.69000000
		.00000000
		25936464.86000000
		25936464.86000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		1
		05-12-2022
		06-13-2022
		Bank of Montreal
		02-16-2022
		25000000.00000000
		120
		03-06-2032
		360
		.05020000
		.05020000
		3
		1
		24
		04-06-2022
		true
		1
		WL
		5
		108069.44000000
		25000000.00000000
		1
		1
		4
		0
		true
		true
		false
		false
		false
		12-05-2031
		.00000000
		.00000000
		
			200 Salina
			200 Salina Meadows Parkway
			Syracuse
			NY
			13212
			Onondaga
			OF
			237496
			1986
			41400000.00000000
			MAI
			01-25-2022
			.00000000
			MAI
			.90700000
			6
			05-06-2024
			N
			12-31-2021
			4097098.00000000
			1656859.00000000
			2440238.00000000
			2317118.00000000
			UW
			CREFC
			1.51000000
			1.44000000
			F
		
		false
		false
		25000000.00000000
		108069.44000000
		.05020000
		.00012340
		108069.44000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		02-08-2022
		24750000.00000000
		120
		03-01-2032
		0
		.04210000
		.04210000
		3
		1
		120
		04-01-2022
		true
		1
		WL
		3
		89725.63000000
		24750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2031
		.00000000
		.00000000
		
			Fleet Farm Green Bay
			201, 213 & 325 North Taylor Street
			Green Bay
			WI
			54303
			Brown
			RT
			240397
			240397
			1980
			38700000.00000000
			MAI
			01-20-2022
			38700000.00000000
			01-20-2022
			MAI
			1.00000000
			6
			05-01-2024
			N
			Fleet Farm Group LLC
			240397
			10-31-2041
			3185656.00000000
			637388.00000000
			2548269.00000000
			2404437.00000000
			UW
			CREFC
			2.41000000
			2.28000000
			F
			F
			02-08-2022
		
		false
		false
		24750000.00000000
		89725.63000000
		.04210000
		.00021090
		89725.63000000
		.00000000
		.00000000
		24750000.00000000
		24750000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		1
		05-12-2022
		06-13-2022
		Bank of Montreal
		03-07-2022
		24150000.00000000
		120
		04-06-2032
		360
		.04430000
		.04430000
		3
		1
		60
		05-06-2022
		true
		1
		WL
		5
		.00000000
		24150000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2032
		.00000000
		.00000000
		
			Poplin Place
			2901 W. US Highway 74
			Monroe
			NC
			28110
			Union
			RT
			196462
			196462
			2005
			35200000.00000000
			MAI
			01-27-2022
			35200000.00000000
			01-27-2022
			MAI
			1.00000000
			6
			05-06-2024
			X
			Big Lots
			37070
			01-31-2028
			TJ Maxx
			32000
			09-30-2025
			Ross Dress for Less
			30187
			01-31-2026
			12-31-2021
			2897596.00000000
			599556.00000000
			2298040.00000000
			2185796.00000000
			UW
			CREFC
			1.58000000
			1.50000000
			F
			03-01-2022
		
		false
		false
		24150000.00000000
		92125.54000000
		.04430000
		.00012340
		92125.54000000
		.00000000
		.00000000
		24150000.00000000
		24150000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		09-30-2021
		21000000.00000000
		120
		10-01-2031
		0
		.03002500
		.03002500
		3
		1
		120
		11-01-2021
		true
		1
		PP
		3
		54295.21000000
		21000000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		09-30-2024
		06-30-2031
		06-30-2031
		.00000000
		.00000000
		
			1100 First Street NE
			1100 First Street NE
			Washington
			DC
			20002
			District of Columbia
			OF
			348967
			348967
			2009
			199000000.00000000
			MAI
			08-12-2021
			199000000.00000000
			08-12-2021
			MAI
			.91700000
			6
			10-01-2024
			N
			GSA - Department Veterans Affairs
			131454
			06-25-2026
			Mathematica Policy Research, Inc.
			125429
			10-31-2026
			GSA - FERC
			30193
			01-20-2025
			07-31-2021
			18481777.00000000
			6848092.00000000
			11633685.00000000
			10865957.00000000
			UW
			CREFC
			F
			09-01-2021
		
		
			820 First Street NE
			820 First Street NE
			Washington
			DC
			20002
			District of Columbia
			OF
			306104
			306104
			1990
			2005
			133000000.00000000
			MAI
			08-12-2021
			133000000.00000000
			08-12-2021
			MAI
			.86100000
			6
			10-01-2024
			N
			Turner Broadcasting System Inc
			106763
			12-31-2031
			Accenture LLP
			73467
			02-28-2025
			GSA - HUD
			22195
			03-10-2026
			07-31-2021
			14964965.00000000
			6722313.00000000
			8242651.00000000
			7569223.00000000
			UW
			CREFC
			F
			09-01-2021
		
		false
		false
		21000000.00000000
		54295.21000000
		.03002500
		.00012340
		54295.21000000
		.00000000
		.00000000
		21000000.00000000
		21000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		1
		05-12-2022
		06-13-2022
		Bank of Montreal
		03-11-2022
		20820000.00000000
		120
		04-06-2032
		0
		.04800000
		.04800000
		3
		1
		120
		05-06-2022
		true
		1
		WL
		3
		.00000000
		20820000.00000000
		1
		1
		2
		0
		true
		true
		false
		false
		false
		01-05-2032
		.00000000
		.00000000
		
			5177 Spring Grove Ave
			5177 Spring Grove Ave
			Saint Bernard
			OH
			45217
			Hamilton
			IN
			638595
			638595
			1888
			2005
			35900000.00000000
			MAI
			01-31-2022
			35900000.00000000
			01-31-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			VVF
			638595
			02-28-2042
			2542460.00000000
			76274.00000000
			2466186.00000000
			2261836.00000000
			UW
			CREFC
			2.43000000
			2.23000000
			F
			03-11-2022
		
		false
		false
		20820000.00000000
		86056.00000000
		.04800000
		.00012340
		86056.00000000
		.00000000
		.00000000
		20820000.00000000
		20820000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		03-01-2022
		20500000.00000000
		120
		03-01-2032
		360
		.04440000
		.04440000
		3
		1
		60
		04-01-2022
		true
		1
		WL
		5
		78378.33000000
		20500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-30-2024
		12-31-2031
		12-31-2031
		.00000000
		.00000000
		
			Mini U Storage Columbia
			9425 Snowden River Parkway
			Columbia
			MD
			21046
			Howard
			SS
			121067
			121067
			1998
			2016
			34290000.00000000
			MAI
			01-06-2022
			34290000.00000000
			01-06-2022
			MAI
			.87900000
			6
			X
			12-31-2021
			2632609.00000000
			860874.00000000
			1771736.00000000
			1755852.00000000
			UW
			CREFC
			1.43000000
			1.42000000
			F
			F
		
		false
		false
		20500000.00000000
		78378.33000000
		.04440000
		.00021090
		78378.33000000
		.00000000
		.00000000
		20500000.00000000
		20500000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		11-05-2021
		18000000.00000000
		60
		12-01-2026
		300
		.03930000
		.03930000
		3
		1
		0
		01-01-2022
		true
		1
		A1
		2
		94316.30000000
		17859822.09000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		05-31-2026
		.00000000
		.00000000
		
			Meadowood Mall
			5000 Meadowood Mall Circle
			Reno
			NV
			89502
			Washoe
			RT
			456841
			456841
			1978
			2013
			227100000.00000000
			MAI
			10-11-2021
			227100000.00000000
			10-11-2021
			MAI
			.90000000
			6
			05-01-2024
			N
			Macy's
			98721
			03-31-2030
			Dick's Sporting Goods
			50133
			01-31-2027
			Crunch Fitness
			25183
			08-31-2029
			08-31-2021
			20594293.00000000
			4726478.00000000
			15867815.00000000
			14983329.00000000
			UW
			CREFC
			3.15000000
			2.98000000
			F
			F
			10-13-2021
		
		false
		false
		17823996.71000000
		94316.30000000
		.03930000
		.00013590
		60319.38000000
		33996.92000000
		.00000000
		17823996.71000000
		17789999.79000000
		05-01-2022
		1
		false
		94258.74000000
		.00000000
		.00000000
		B
		Wells Fargo, N.A.
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		1
		05-12-2022
		06-13-2022
		Starwood Mortgage Capital LLC
		03-04-2022
		16000000.00000000
		120
		03-06-2032
		360
		.04170000
		.04170000
		3
		1
		0
		04-06-2022
		true
		1
		PP
		2
		77962.85000000
		15979490.48000000
		1
		5
		5
		0
		false
		true
		false
		false
		false
		12-05-2031
		.00000000
		.00000000
		
			Doubletree Utica
			102 Lafayette Street
			Utica
			NY
			13502
			Oneida
			LO
			112
			112
			1912
			2017
			21000000.00000000
			MAI
			02-01-2022
			21000000.00000000
			02-01-2022
			MAI
			.71100000
			6
			05-06-2024
			N
			12-31-2021
			3905961.00000000
			2051137.00000000
			1854824.00000000
			1659526.00000000
			UW
			CREFC
			F
		
		
			Fairfield Inn Cortland
			3707 NY-281
			Cortland
			NY
			13045
			Cortland
			LO
			81
			81
			2003
			2020
			10500000.00000000
			MAI
			02-01-2022
			10500000.00000000
			02-01-2022
			MAI
			.52000000
			6
			05-06-2024
			N
			12-31-2021
			2104624.00000000
			1270272.00000000
			834351.00000000
			750166.00000000
			UW
			CREFC
			F
		
		
			Home2 Suites Utica
			119 North Genesee Street
			Utica
			NY
			13502
			Oneida
			LO
			89
			89
			2020
			17500000.00000000
			MAI
			02-01-2022
			17500000.00000000
			02-01-2022
			MAI
			.83000000
			6
			05-06-2024
			N
			12-31-2021
			3017833.00000000
			1529794.00000000
			1488040.00000000
			1367326.00000000
			UW
			CREFC
			F
		
		
			TownePlace Suites New Hartford
			4760 Middle Settlement Road
			New Hartford
			NY
			13492
			Oneida
			LO
			95
			95
			2017
			17000000.00000000
			MAI
			02-01-2022
			17000000.00000000
			02-01-2022
			MAI
			.87600000
			6
			05-06-2024
			N
			12-31-2021
			3063174.00000000
			1446284.00000000
			1616890.00000000
			1494363.00000000
			UW
			CREFC
			F
		
		
			Best Western Fishkill
			14 Schuyler Boulevard
			Fishkill
			NY
			12524
			Dutchess
			LO
			139
			139
			1985
			2021
			16000000.00000000
			MAI
			02-01-2022
			16000000.00000000
			02-01-2022
			MAI
			.68900000
			6
			05-06-2024
			N
			12-31-2021
			3066173.00000000
			1925400.00000000
			1140772.00000000
			1018125.00000000
			UW
			CREFC
			F
		
		false
		false
		15957056.36000000
		77962.85000000
		.04170000
		.00013590
		57299.13000000
		20663.72000000
		.00000000
		15936392.64000000
		15936392.64000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		12-23-2021
		15500000.00000000
		120
		01-06-2032
		0
		.04169000
		.04169000
		3
		1
		120
		02-06-2022
		true
		1
		WL
		3
		55644.57000000
		15500000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		10-05-2031
		.00000000
		.00000000
		
			NeoGenomics Laboratories
			9490 Neogenomics Way
			Fort Myers
			FL
			33912
			Lee
			OF
			149547
			149547
			2021
			33500000.00000000
			MAI
			12-10-2021
			33500000.00000000
			12-10-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			NeoGenomics Laboratories, Inc.
			149547
			09-30-2041
			1396564.00000000
			47104.00000000
			1349459.00000000
			1289681.00000000
			UW
			CREFC
			2.06000000
			1.97000000
			F
			F
			12-23-2021
		
		false
		false
		15500000.00000000
		55644.57000000
		.04169000
		.00012340
		55644.57000000
		.00000000
		.00000000
		15500000.00000000
		15500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		01-28-2022
		15500000.00000000
		120
		02-06-2032
		0
		.04447000
		.04447000
		3
		1
		120
		03-06-2022
		true
		1
		WL
		3
		59355.10000000
		15500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2031
		.00000000
		.00000000
		
			Adams County Self Storage
			5999 & 5975 Pecos Street
			Denver
			CO
			80221
			Adams
			SS
			343880
			343880
			1975
			2013
			25900000.00000000
			MAI
			01-31-2022
			25900000.00000000
			01-31-2022
			MAI
			.96800000
			6
			05-06-2024
			N
			11-30-2021
			2248765.00000000
			672432.00000000
			1576333.00000000
			1552739.00000000
			UW
			CREFC
			2.26000000
			2.22000000
			F
			F
		
		false
		false
		15500000.00000000
		59355.10000000
		.04447000
		.00012340
		59355.10000000
		.00000000
		.00000000
		15500000.00000000
		15500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		1
		05-12-2022
		06-13-2022
		Bank of Montreal
		01-21-2022
		15200000.00000000
		120
		02-06-2032
		0
		.03960000
		.03960000
		3
		1
		120
		03-06-2022
		true
		1
		PP
		3
		51832.00000000
		15200000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		11-05-2031
		.00000000
		.00000000
		
			45 John Street
			45 John Street aka 1 Dutch Street
			New York
			NY
			10038
			New York
			MU
			79915
			79915
			1908
			2017
			72600000.00000000
			MAI
			12-10-2021
			72600000.00000000
			12-10-2021
			MAI
			.99300000
			6
			05-06-2024
			N
			Rezdora USA LLC
			1600
			08-31-2034
			Suited Curation LLC
			900
			05-15-2033
			New Cingular Wireless PCS LLC
			200
			10-02-2022
			10-31-2021
			5277620.00000000
			2436338.00000000
			2841282.00000000
			2823600.00000000
			UW
			CREFC
			F
			11-11-2021
		
		
			2027-2127 Emmons Avenue
			2027-2127 Emmons Avenue
			Brooklyn
			NY
			11235
			Kings
			RT
			57526
			57526
			1996
			44300000.00000000
			MAI
			11-23-2021
			44300000.00000000
			11-23-2021
			MAI
			.93300000
			6
			05-06-2024
			N
			Macy's Backstage
			31282
			04-30-2025
			Skywise Lounge
			5923
			12-31-2031
			Seaport Buffet
			5340
			08-31-2023
			10-31-2021
			3312436.00000000
			1059300.00000000
			2253136.00000000
			2203779.00000000
			UW
			CREFC
			F
			11-11-2021
		
		false
		false
		15200000.00000000
		51832.00000000
		.03960000
		.00012340
		51832.00000000
		.00000000
		.00000000
		15200000.00000000
		15200000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		1
		05-12-2022
		06-13-2022
		Bank of Montreal
		03-09-2022
		13500000.00000000
		120
		04-06-2032
		360
		.05530000
		.05530000
		3
		1
		0
		05-06-2022
		true
		1
		WL
		2
		.00000000
		13500000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		05-05-2024
		01-05-2032
		01-05-2032
		.00000000
		.00000000
		
			Holiday Inn Express - Bradenton
			4450 47th St. W
			Brandenton
			FL
			34210
			Manatee
			LO
			130
			130
			1986
			2019
			25500000.00000000
			MAI
			01-01-2022
			25500000.00000000
			01-01-2022
			MAI
			.59400000
			6
			X
			02-28-2022
			4260999.00000000
			2338771.00000000
			1922228.00000000
			1751788.00000000
			UW
			CREFC
			2.08000000
			1.90000000
			F
		
		false
		false
		13485306.69000000
		76905.81000000
		.05530000
		.00012340
		64216.28000000
		12689.53000000
		.00000000
		13472617.16000000
		13472617.16000000
		06-06-2022
		1
		false
		.00000000
		100763.69000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		1
		05-12-2022
		06-13-2022
		Starwood Mortgage Capital LLC
		03-02-2022
		13000000.00000000
		120
		03-06-2032
		360
		.04450000
		.04450000
		3
		1
		0
		04-06-2022
		true
		1
		WL
		2
		65483.44000000
		12984331.84000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2031
		.00000000
		.00000000
		
			Decatur Business Center
			5475 South Decatur Boulevard
			Las Vegas
			NV
			89118
			Clark
			WH
			88205
			88205
			2008
			22260000.00000000
			MAI
			01-24-2022
			22260000.00000000
			01-24-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			York Property Management
			33894
			01-31-2037
			Avenger Flight Group
			27310
			08-14-2027
			Allegiant Air
			17931
			06-14-2025
			12-31-2021
			1748859.00000000
			285851.00000000
			1463008.00000000
			1388033.00000000
			UW
			CREFC
			1.86000000
			1.77000000
			F
			F
			02-27-2022
		
		false
		false
		12966998.63000000
		65483.44000000
		.04450000
		.00012340
		49688.82000000
		15794.62000000
		.00000000
		12951204.01000000
		12951204.01000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		1
		05-12-2022
		06-13-2022
		Starwood Mortgage Capital LLC
		12-02-2021
		12250000.00000000
		120
		12-06-2031
		360
		.03720000
		.03720000
		3
		1
		0
		01-06-2022
		true
		1
		WL
		2
		56523.33000000
		12176738.24000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		05-05-2024
		09-05-2031
		09-05-2031
		.00000000
		.00000000
		
			5 Mile Plaza
			10346 West Overland Road
			Boise
			ID
			83709
			Ada
			RT
			153233
			153233
			1978
			2014
			22300000.00000000
			MAI
			10-26-2021
			22300000.00000000
			10-26-2021
			MAI
			.97500000
			6
			X
			Albertsons
			46328
			10-31-2029
			Boise's Best Marketplace
			14750
			02-28-2026
			Idaho Youth Ranch
			13554
			04-30-2026
			10-31-2021
			1670691.00000000
			420096.00000000
			1250595.00000000
			1112686.00000000
			UW
			CREFC
			1.84000000
			1.64000000
			F
			F
			11-01-2021
		
		false
		false
		12157962.80000000
		56523.33000000
		.03720000
		.00052340
		38946.01000000
		17577.32000000
		.00000000
		12140385.48000000
		12140385.48000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		NorthMarq Capital, LLC
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		1
		05-12-2022
		06-13-2022
		Bank of Montreal, Starwood Mortgage Capital LLC
		10-29-2021
		10000000.00000000
		120
		11-06-2031
		360
		.03723810
		.03723810
		3
		1
		82
		12-06-2021
		true
		1
		PP
		5
		32066.14000000
		10000000.00000000
		1
		34
		34
		0
		true
		true
		false
		false
		false
		07-05-2031
		.00000000
		.00000000
		
			Cambridge Commons
			4964 Oakhurst Drive
			Indianapolis
			IN
			46254
			Marion
			MF
			235
			235
			1985
			20500000.00000000
			MAI
			09-30-2021
			20500000.00000000
			09-30-2021
			MAI
			.94000000
			6
			05-06-2024
			N
			08-31-2021
			1963631.00000000
			794613.00000000
			1169018.00000000
			1098518.00000000
			UW
			CREFC
			F
		
		
			Indian Lake I
			100 Indian Lake Drive
			Morrow
			GA
			30260
			Clayton
			MF
			243
			243
			1987
			19100000.00000000
			MAI
			09-30-2021
			19100000.00000000
			09-30-2021
			MAI
			.90500000
			6
			05-06-2024
			N
			08-31-2021
			2100230.00000000
			1023697.00000000
			1076533.00000000
			1003633.00000000
			UW
			CREFC
			F
		
		
			Stewart Way 1
			302 West General Stewart Way
			Hinesville
			GA
			31313
			Liberty
			MF
			190
			190
			1986
			16800000.00000000
			MAI
			09-23-2021
			16800000.00000000
			09-23-2021
			MAI
			.90500000
			6
			05-06-2024
			N
			08-31-2021
			1679261.00000000
			706017.00000000
			973244.00000000
			916244.00000000
			UW
			CREFC
			F
		
		
			Cedargate Lancaster
			1410 Sheridan Drive
			Lancaster
			OH
			43130
			Fairfield
			MF
			157
			157
			1972
			14000000.00000000
			MAI
			09-29-2021
			14000000.00000000
			09-29-2021
			MAI
			.94300000
			6
			05-06-2024
			N
			08-31-2021
			1374599.00000000
			527836.00000000
			846763.00000000
			799663.00000000
			UW
			CREFC
			F
		
		
			Amesbury
			3155 Harshman Drive
			Reynoldsburg
			OH
			43068
			Franklin
			MF
			149
			149
			1986
			13900000.00000000
			MAI
			09-29-2021
			13900000.00000000
			09-29-2021
			MAI
			.93300000
			6
			05-06-2024
			N
			08-31-2021
			1238834.00000000
			444739.00000000
			794096.00000000
			749396.00000000
			UW
			CREFC
			F
		
		
			Red Deer
			2202 Roseanne Court
			Fairborn
			OH
			45324
			Greene
			MF
			131
			131
			1986
			12200000.00000000
			MAI
			09-25-2021
			12200000.00000000
			09-25-2021
			MAI
			.95400000
			6
			05-06-2024
			N
			08-31-2021
			1204782.00000000
			448710.00000000
			756072.00000000
			716772.00000000
			UW
			CREFC
			F
		
		
			Olivewood
			2069 Olivewood Drive
			Indianapolis
			IN
			46219
			Marion
			MF
			128
			128
			1985
			11800000.00000000
			MAI
			09-30-2021
			11800000.00000000
			09-30-2021
			MAI
			.95300000
			6
			05-06-2024
			N
			08-31-2021
			1157352.00000000
			440764.00000000
			716588.00000000
			678188.00000000
			UW
			CREFC
			F
		
		
			Cherry Glen
			2760 Cherry Glen Way
			Indianapolis
			IN
			46227
			Marion
			MF
			137
			137
			1986
			11100000.00000000
			MAI
			09-30-2021
			11100000.00000000
			09-30-2021
			MAI
			.94900000
			6
			05-06-2024
			N
			08-31-2021
			1214014.00000000
			505671.00000000
			708343.00000000
			667243.00000000
			UW
			CREFC
			F
		
		
			Plumwood
			1050 Plumrose Drive
			Columbus
			OH
			43228
			Franklin
			MF
			143
			143
			1977
			12600000.00000000
			MAI
			09-27-2021
			12600000.00000000
			09-27-2021
			MAI
			.91600000
			6
			05-06-2024
			N
			08-31-2021
			1250654.00000000
			555293.00000000
			695361.00000000
			652461.00000000
			UW
			CREFC
			F
		
		
			Camelia Court
			4542 Kalida Avenue
			Dayton
			OH
			45424
			Montgomery
			MF
			110
			110
			1982
			9400000.00000000
			MAI
			09-27-2021
			9400000.00000000
			09-27-2021
			MAI
			.95500000
			6
			05-06-2024
			N
			08-31-2021
			995257.00000000
			331204.00000000
			664053.00000000
			631053.00000000
			UW
			CREFC
			F
		
		
			Cedargate
			701 North Union Road
			Clayton
			OH
			45315
			Montgomery
			MF
			130
			130
			1984
			10700000.00000000
			MAI
			09-25-2021
			10700000.00000000
			09-25-2021
			MAI
			.94600000
			6
			05-06-2024
			N
			08-31-2021
			1155322.00000000
			523031.00000000
			632291.00000000
			593291.00000000
			UW
			CREFC
			F
		
		
			Millburn Court
			8324 Millwheel Drive
			Dayton
			OH
			45458
			Montgomery
			MF
			115
			115
			1979
			9700000.00000000
			MAI
			09-27-2021
			9700000.00000000
			09-27-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			08-31-2021
			1045170.00000000
			475954.00000000
			569216.00000000
			534716.00000000
			UW
			CREFC
			F
		
		
			Rosewood Apartments
			5554 Covert Drive
			Columbus
			OH
			43231
			Franklin
			MF
			89
			89
			1985
			8100000.00000000
			MAI
			09-28-2021
			8100000.00000000
			09-28-2021
			MAI
			.98900000
			6
			05-06-2024
			N
			08-31-2021
			850844.00000000
			309169.00000000
			541675.00000000
			514975.00000000
			UW
			CREFC
			F
		
		
			Winthrop Court
			2531 Arborview Drive
			Columbus
			OH
			43229
			Franklin
			MF
			100
			100
			1985
			8900000.00000000
			MAI
			09-27-2021
			8900000.00000000
			09-27-2021
			MAI
			.96000000
			6
			05-06-2024
			N
			08-31-2021
			937164.00000000
			414765.00000000
			522399.00000000
			492399.00000000
			UW
			CREFC
			F
		
		
			Annhurst
			4958 Dawn Drive
			Indianapolis
			IN
			46268
			Marion
			MF
			83
			83
			1984
			7600000.00000000
			MAI
			09-30-2021
			7600000.00000000
			09-30-2021
			MAI
			.98800000
			6
			05-06-2024
			N
			08-31-2021
			764650.00000000
			311466.00000000
			453184.00000000
			428284.00000000
			UW
			CREFC
			F
		
		
			Ashford Hills
			1367 Beeler Drive
			Reynoldsburg
			OH
			43068
			Franklin
			MF
			77
			77
			1986
			6800000.00000000
			MAI
			09-25-2021
			6800000.00000000
			09-25-2021
			MAI
			.96100000
			6
			05-06-2024
			N
			08-31-2021
			723480.00000000
			309173.00000000
			414307.00000000
			391207.00000000
			UW
			CREFC
			F
		
		
			Harbinwood
			1295 Harbins Road
			Norcross
			GA
			30093
			Gwinnett
			MF
			72
			72
			1986
			5975000.00000000
			MAI
			09-30-2021
			5975000.00000000
			09-30-2021
			MAI
			.97200000
			6
			05-06-2024
			N
			08-31-2021
			739864.00000000
			334467.00000000
			405397.00000000
			383797.00000000
			UW
			CREFC
			F
		
		
			Willow Run - New Albany
			1 Plaza Drive
			New Albany
			IN
			47150
			Floyd
			MF
			64
			64
			1984
			5500000.00000000
			MAI
			10-01-2021
			5500000.00000000
			10-01-2021
			MAI
			.95300000
			6
			05-06-2024
			N
			08-31-2021
			613769.00000000
			219510.00000000
			394259.00000000
			375059.00000000
			UW
			CREFC
			F
		
		
			Parkville
			2346 Parkgreen Place
			Columbus
			OH
			43229
			Franklin
			MF
			100
			100
			1978
			8500000.00000000
			MAI
			09-27-2021
			8500000.00000000
			09-27-2021
			MAI
			.96000000
			6
			05-06-2024
			N
			08-31-2021
			798462.00000000
			393193.00000000
			405269.00000000
			375269.00000000
			UW
			CREFC
			F
		
		
			Applegate
			2230 Applegate Drive
			Columbus
			IN
			47203
			Bartholomew
			MF
			58
			58
			1982
			5000000.00000000
			MAI
			09-30-2021
			5000000.00000000
			09-30-2021
			MAI
			.93100000
			6
			05-06-2024
			N
			08-31-2021
			583698.00000000
			239997.00000000
			343701.00000000
			326301.00000000
			UW
			CREFC
			F
		
		
			Stonehenge
			799 17th Street Northwest
			Massillon
			OH
			44647
			Stark
			MF
			60
			60
			1984
			4700000.00000000
			MAI
			09-28-2021
			4700000.00000000
			09-28-2021
			MAI
			.95000000
			6
			05-06-2024
			N
			08-31-2021
			576273.00000000
			234895.00000000
			341378.00000000
			323378.00000000
			UW
			CREFC
			F
		
		
			Meadowland
			200 Crane Drive
			Bogart
			GA
			30622
			Clarke
			MF
			60
			60
			1984
			4900000.00000000
			MAI
			09-30-2021
			4900000.00000000
			09-30-2021
			MAI
			.96700000
			6
			05-06-2024
			N
			08-31-2021
			581054.00000000
			245105.00000000
			335949.00000000
			317949.00000000
			UW
			CREFC
			F
		
		
			Amberwood - Massillion
			3648 Wales Avenue Northwest
			Massillon
			OH
			44646
			Stark
			MF
			63
			63
			1987
			4700000.00000000
			MAI
			09-28-2021
			4700000.00000000
			09-28-2021
			MAI
			.95200000
			6
			05-06-2024
			N
			08-31-2021
			545999.00000000
			248591.00000000
			297408.00000000
			278508.00000000
			UW
			CREFC
			F
		
		
			Timberwood
			710 Mason Terrace
			Perry
			GA
			31069
			Houston
			MF
			60
			60
			1985
			4700000.00000000
			MAI
			09-30-2021
			4700000.00000000
			09-30-2021
			MAI
			.98300000
			6
			05-06-2024
			N
			08-31-2021
			529733.00000000
			232282.00000000
			297451.00000000
			279451.00000000
			UW
			CREFC
			F
		
		
			Sherbrook
			6677 Guinevere Drive
			Columbus
			OH
			43229
			Franklin
			MF
			60
			60
			1985
			5400000.00000000
			MAI
			09-28-2021
			5400000.00000000
			09-28-2021
			MAI
			.93300000
			6
			05-06-2024
			N
			08-31-2021
			570420.00000000
			276873.00000000
			293547.00000000
			275547.00000000
			UW
			CREFC
			F
		
		
			Stonehenge Apartments
			7980 Dunston Drive
			Indianapolis
			IN
			46239
			Marion
			MF
			60
			60
			1984
			5800000.00000000
			MAI
			09-30-2021
			5800000.00000000
			09-30-2021
			MAI
			.96700000
			6
			05-06-2024
			N
			08-31-2021
			512509.00000000
			226497.00000000
			286012.00000000
			268012.00000000
			UW
			CREFC
			F
		
		
			Oakley Woods
			6300 Oakley Road
			Union City
			GA
			30291
			Fulton
			MF
			60
			60
			1985
			5000000.00000000
			MAI
			09-30-2021
			5000000.00000000
			09-30-2021
			MAI
			.90000000
			6
			05-06-2024
			N
			08-31-2021
			575192.00000000
			303327.00000000
			271865.00000000
			253865.00000000
			UW
			CREFC
			F
		
		
			Carriage Hill
			604 Hillcrest Parkway
			Dublin
			GA
			31021
			Laurens
			MF
			60
			60
			1985
			4200000.00000000
			MAI
			09-30-2021
			4200000.00000000
			09-30-2021
			MAI
			.90000000
			6
			05-06-2024
			N
			08-31-2021
			492245.00000000
			217451.00000000
			274794.00000000
			256794.00000000
			UW
			CREFC
			F
		
		
			Barrington
			750 Northern Avenue
			Clarkston
			GA
			30021
			DeKalb
			MF
			47
			47
			1984
			3850000.00000000
			MAI
			09-30-2021
			3850000.00000000
			09-30-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			08-31-2021
			455721.00000000
			198662.00000000
			257059.00000000
			242959.00000000
			UW
			CREFC
			F
		
		
			Andover Court
			1095 Beech Street
			Mount Vernon
			OH
			43050
			Knox
			MF
			51
			51
			1982
			4100000.00000000
			MAI
			09-26-2021
			4100000.00000000
			09-26-2021
			MAI
			.96100000
			6
			05-06-2024
			N
			08-31-2021
			454139.00000000
			204632.00000000
			249507.00000000
			234207.00000000
			UW
			CREFC
			F
		
		
			Greenglen II
			2015 North McCord Road
			Toledo
			OH
			43615
			Lucas
			MF
			58
			58
			1982
			4200000.00000000
			MAI
			09-28-2021
			4200000.00000000
			09-28-2021
			MAI
			.98300000
			6
			05-06-2024
			N
			08-31-2021
			465669.00000000
			212357.00000000
			253312.00000000
			235912.00000000
			UW
			CREFC
			F
		
		
			Sandalwood
			4804 West Bancroft Street
			Toledo
			OH
			43615
			Lucas
			MF
			50
			50
			1983
			3700000.00000000
			MAI
			09-28-2021
			3700000.00000000
			09-28-2021
			MAI
			.96000000
			6
			05-06-2024
			N
			08-31-2021
			432651.00000000
			189739.00000000
			242912.00000000
			227912.00000000
			UW
			CREFC
			F
		
		
			Spicewood
			3714 Bartlett Avenue
			Indianapolis
			IN
			46227
			Marion
			MF
			49
			49
			1985
			4000000.00000000
			MAI
			09-30-2021
			4000000.00000000
			09-30-2021
			MAI
			.98000000
			6
			05-06-2024
			N
			08-31-2021
			427591.00000000
			184388.00000000
			243203.00000000
			228503.00000000
			UW
			CREFC
			F
		
		
			Meadowood - Mansfield
			798 Straub Road West
			Mansfield
			OH
			44904
			Richland
			MF
			50
			50
			1983
			3200000.00000000
			MAI
			09-28-2021
			3200000.00000000
			09-28-2021
			MAI
			.96000000
			6
			05-06-2024
			N
			08-31-2021
			380968.00000000
			201894.00000000
			179074.00000000
			164074.00000000
			UW
			CREFC
			F
		
		false
		false
		10000000.00000000
		32066.14000000
		.03723810
		.00012340
		32066.14000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		1
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		02-17-2022
		10000000.00000000
		120
		03-01-2032
		0
		.04210000
		.04210000
		3
		1
		120
		04-01-2022
		true
		1
		WL
		3
		36252.78000000
		10000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		03-31-2027
		11-30-2031
		11-30-2031
		.00000000
		.00000000
		
			7 Corporate Park
			7 Corporate Park
			Irvine
			CA
			92606
			Orange
			OF
			37699
			37699
			1986
			2019
			15900000.00000000
			MAI
			12-20-2021
			15900000.00000000
			12-20-2021
			MAI
			.96300000
			6
			X
			The Bascom Group
			8177
			01-31-2029
			GSA
			6146
			06-09-2036
			Bank of Hope
			5329
			12-31-2026
			1379858.00000000
			421508.00000000
			958350.00000000
			895016.00000000
			UW
			CREFC
			2.25000000
			2.10000000
			F
			F
			11-15-2021
		
		false
		false
		10000000.00000000
		36252.78000000
		.04210000
		.00012340
		36252.78000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		12-30-2021
		9750000.00000000
		120
		01-06-2032
		360
		.03988000
		.03988000
		3
		1
		48
		02-06-2022
		true
		1
		WL
		5
		33482.58000000
		9750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2031
		.00000000
		.00000000
		
			Statesville Mini Storage
			1202, 1421, 1444 1446 North Barkley Road North
			Statesville
			NC
			28677
			Iredell
			SS
			101895
			101895
			1988
			14360000.00000000
			MAI
			11-22-2021
			14360000.00000000
			11-22-2021
			MAI
			.90900000
			6
			05-06-2024
			N
			11-30-2021
			1120943.00000000
			278024.00000000
			842919.00000000
			832730.00000000
			UW
			CREFC
			1.51000000
			1.49000000
			F
			F
		
		false
		false
		9750000.00000000
		33482.58000000
		.03988000
		.00012340
		33482.58000000
		.00000000
		.00000000
		9750000.00000000
		9750000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		12-23-2021
		9700000.00000000
		120
		01-06-2032
		0
		.04254000
		.04254000
		3
		1
		120
		02-06-2022
		true
		1
		WL
		3
		35532.72000000
		9700000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-05-2024
		10-05-2031
		10-05-2031
		.00000000
		.00000000
		
			Balch Springs Self Storage
			4108 Hickory Tree Road
			Balch Springs
			TX
			75180
			Dallas
			SS
			80265
			80265
			2007
			15100000.00000000
			MAI
			11-24-2021
			15100000.00000000
			11-24-2021
			MAI
			.91700000
			6
			X
			11-30-2021
			1129860.00000000
			391867.00000000
			737993.00000000
			729966.00000000
			UW
			CREFC
			1.76000000
			1.74000000
			F
			F
		
		false
		false
		9700000.00000000
		35532.72000000
		.04254000
		.00012340
		35532.72000000
		.00000000
		.00000000
		9700000.00000000
		9700000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		02-09-2022
		8700000.00000000
		120
		03-06-2032
		360
		.03645000
		.03645000
		3
		1
		36
		04-06-2022
		true
		1
		WL
		5
		27307.13000000
		8700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2031
		.00000000
		.00000000
		
			Brush Hill Office Flex
			740-770 Pasquinelli Drive
			Westmont
			IL
			60559
			DuPage
			OF
			110299
			110299
			1986
			12000000.00000000
			MAI
			12-13-2021
			12000000.00000000
			12-13-2021
			MAI
			.89800000
			6
			05-06-2024
			N
			Adventist Hinsdale Hospital
			17570
			06-30-2026
			Chicago Health System
			15237
			06-30-2024
			Hummingbird Pediatric Therapies
			15065
			07-31-2028
			12-31-2021
			1817933.00000000
			652886.00000000
			1165047.00000000
			1060122.00000000
			UW
			CREFC
			2.44000000
			2.22000000
			F
			F
			10-27-2021
		
		false
		false
		8700000.00000000
		27307.13000000
		.03645000
		.00012340
		27307.13000000
		.00000000
		.00000000
		8700000.00000000
		8700000.00000000
		05-06-2022
		1
		false
		27288.40000000
		.00000000
		.00000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		1
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		01-27-2022
		8330000.00000000
		120
		02-01-2032
		0
		.03560000
		.03560000
		3
		1
		120
		03-01-2022
		true
		1
		WL
		3
		25536.08000000
		8330000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-31-2031
		.00000000
		.00000000
		
			64-68 Maspeth Avenue
			64-68 Maspeth Avenue
			Brooklyn
			NY
			11211
			Kings
			MF
			24
			24
			2005
			15500000.00000000
			MAI
			01-06-2022
			15500000.00000000
			01-06-2022
			MAI
			1.00000000
			6
			05-01-2024
			N
			11-30-2021
			817620.00000000
			163003.00000000
			654616.00000000
			648616.00000000
			UW
			CREFC
			2.18000000
			2.16000000
			F
			F
		
		false
		false
		8330000.00000000
		25536.08000000
		.03560000
		.00012340
		25536.08000000
		.00000000
		.00000000
		8330000.00000000
		8330000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		1
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		01-27-2022
		8200000.00000000
		120
		02-01-2032
		0
		.03500000
		.03500000
		3
		1
		120
		03-01-2022
		true
		1
		WL
		3
		24713.89000000
		8200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-31-2031
		.00000000
		.00000000
		
			65 Maspeth Avenue
			65 Maspeth Avenue
			Brooklyn
			NY
			11211
			Kings
			MF
			21
			21
			2004
			15300000.00000000
			MAI
			01-06-2022
			15300000.00000000
			01-06-2022
			MAI
			1.00000000
			6
			05-01-2024
			N
			11-30-2021
			823662.00000000
			147687.00000000
			675975.00000000
			662618.00000000
			UW
			CREFC
			2.32000000
			2.28000000
			F
			F
		
		false
		false
		8200000.00000000
		24713.89000000
		.03500000
		.00012340
		24713.89000000
		.00000000
		.00000000
		8200000.00000000
		8200000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		02-11-2022
		7500000.00000000
		120
		02-06-2032
		0
		.04436000
		.04436000
		3
		1
		120
		03-06-2022
		true
		1
		WL
		3
		28649.17000000
		7500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2031
		.00000000
		.00000000
		
			Il Palazzo
			5940 West Union Hills Drive
			Glendale
			AZ
			85308
			Maricopa
			MU
			44680
			44680
			2006
			12700000.00000000
			MAI
			01-11-2022
			12700000.00000000
			01-11-2022
			MAI
			.96000000
			6
			05-06-2024
			N
			Cactus Childrens Clinic, P.C.
			9387
			07-31-2027
			Bolesta Orthodontics
			5154
			01-11-2025
			JP Morgan Chase Bank
			3972
			09-30-2025
			12-31-2021
			1162532.00000000
			379331.00000000
			783201.00000000
			729797.00000000
			UW
			CREFC
			2.32000000
			2.16000000
			F
			F
			02-07-2022
		
		false
		false
		7500000.00000000
		28649.17000000
		.04436000
		.00012340
		28649.17000000
		.00000000
		.00000000
		7500000.00000000
		7500000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		1
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		03-10-2022
		6000000.00000000
		120
		04-01-2032
		0
		.04130000
		.04130000
		3
		1
		120
		05-01-2022
		true
		1
		WL
		3
		.00000000
		6000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2031
		.00000000
		.00000000
		
			New Highlands Self Storage
			2385 EF Griffin Road
			Bartow
			FL
			33830
			Polk
			SS
			68724
			68724
			2006
			12450000.00000000
			MAI
			01-18-2022
			12450000.00000000
			01-18-2022
			MAI
			.92200000
			6
			05-01-2024
			N
			01-31-2022
			1020033.00000000
			298528.00000000
			721505.00000000
			714312.00000000
			UW
			CREFC
			2.87000000
			2.84000000
			F
			F
		
		false
		false
		6000000.00000000
		21338.33000000
		.04130000
		.00012340
		21338.33000000
		.00000000
		.00000000
		6000000.00000000
		6000000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		1
		05-12-2022
		06-13-2022
		Starwood Mortgage Capital LLC
		12-17-2021
		5850000.00000000
		120
		01-06-2032
		0
		.03400000
		.03400000
		3
		1
		120
		02-06-2022
		true
		1
		WL
		3
		17127.50000000
		5850000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		05-05-2024
		09-05-2031
		09-05-2031
		.00000000
		.00000000
		
			Nsc Secure Ii Monroe Storage
			6231 North Monroe Street
			Monroe
			MI
			48162
			Monroe
			SS
			80275
			80275
			2001
			2019
			10890000.00000000
			MAI
			11-23-2021
			10890000.00000000
			11-23-2021
			MAI
			.94000000
			6
			05-06-2024
			N
			01-31-2022
			855607.00000000
			230498.00000000
			625109.00000000
			622701.00000000
			UW
			CREFC
			3.10000000
			3.09000000
			F
			F
		
		false
		false
		5850000.00000000
		17127.50000000
		.03400000
		.00012340
		17127.50000000
		.00000000
		.00000000
		5850000.00000000
		5850000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		02-15-2022
		5200000.00000000
		120
		03-01-2032
		0
		.04320000
		.04320000
		3
		1
		120
		04-01-2022
		true
		1
		WL
		3
		19344.00000000
		5200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2031
		.00000000
		.00000000
		
			Highway 50 Storage
			2739 Highway 50
			Grand Junction
			CO
			81503
			Mesa
			SS
			73464
			73464
			1977
			8800000.00000000
			MAI
			12-20-2021
			8800000.00000000
			12-20-2021
			MAI
			.96500000
			6
			05-01-2024
			N
			12-31-2021
			716424.00000000
			208629.00000000
			507795.00000000
			500449.00000000
			UW
			CREFC
			2.23000000
			2.20000000
			F
			F
		
		false
		false
		5200000.00000000
		19344.00000000
		.04320000
		.00021090
		19344.00000000
		.00000000
		.00000000
		5200000.00000000
		5200000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		03-04-2022
		5200000.00000000
		120
		04-01-2032
		360
		.04150000
		.04150000
		3
		1
		0
		05-01-2022
		true
		1
		WL
		2
		.00000000
		5200000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-31-2032
		.00000000
		.00000000
		
			Pine Ridge Square
			1401 1425 and 1429 West Main Street
			Gaylord
			MI
			49735
			Otsego
			RT
			188251
			188251
			1991
			9900000.00000000
			MAI
			01-26-2022
			9900000.00000000
			01-26-2022
			MAI
			.94100000
			6
			05-01-2024
			N
			Hobby Lobby #450
			48812
			10-31-2030
			Big Lots #1871
			38594
			01-31-2025
			Family Farm  and  Home
			38183
			04-30-2023
			12-31-2021
			1174518.00000000
			482996.00000000
			691523.00000000
			598880.00000000
			UW
			CREFC
			2.28000000
			1.97000000
			F
			F
			01-26-2022
		
		false
		false
		5192705.96000000
		25277.37000000
		.04150000
		.00021090
		18556.71000000
		6720.66000000
		.00000000
		5185985.30000000
		5185985.30000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		02-07-2022
		4750000.00000000
		120
		02-06-2032
		0
		.04563000
		.04563000
		3
		1
		120
		03-06-2022
		true
		1
		WL
		3
		18663.94000000
		4750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2031
		.00000000
		.00000000
		
			1547 Fulton Street
			1547 Fulton Street
			Brooklyn
			NY
			11216
			Kings
			MF
			14
			14
			1905
			2021
			7200000.00000000
			MAI
			01-04-2022
			7200000.00000000
			01-04-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			01-31-2022
			440211.00000000
			101281.00000000
			338930.00000000
			334930.00000000
			UW
			CREFC
			1.54000000
			1.52000000
			F
			F
		
		false
		false
		4750000.00000000
		18663.94000000
		.04563000
		.00012340
		18663.94000000
		.00000000
		.00000000
		4750000.00000000
		4750000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		1
		05-12-2022
		06-13-2022
		Starwood Mortgage Capital LLC
		03-02-2022
		4500000.00000000
		120
		03-06-2032
		360
		.04298000
		.04298000
		3
		1
		0
		04-06-2022
		true
		1
		WL
		2
		22263.93000000
		4494390.82000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		04-05-2024
		11-05-2031
		11-05-2031
		.00000000
		.00000000
		
			Minnesota Lake Mhc
			1219 Minnesota Road
			Port Huron
			MI
			48060
			St. Clair
			MH
			161
			161
			1999
			9000000.00000000
			MAI
			01-25-2022
			9000000.00000000
			01-25-2022
			MAI
			1.00000000
			6
			X
			12-31-2021
			711846.00000000
			184845.00000000
			527001.00000000
			518951.00000000
			UW
			CREFC
			1.97000000
			1.94000000
			F
			F
		
		false
		false
		4488224.30000000
		22263.93000000
		.04298000
		.00012340
		16611.17000000
		5652.76000000
		.00000000
		4482571.54000000
		4482571.54000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		1
		05-12-2022
		06-13-2022
		Societe Generale Financial Corporation
		01-27-2022
		4470000.00000000
		120
		02-01-2032
		0
		.03630000
		.03630000
		3
		1
		120
		03-01-2022
		true
		1
		WL
		3
		13972.48000000
		4470000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-31-2031
		.00000000
		.00000000
		
			484 Humboldt Street
			484 Humboldt Street
			Brooklyn
			NY
			11211
			Kings
			MF
			21
			21
			1895
			2010
			8800000.00000000
			MAI
			01-06-2022
			8800000.00000000
			01-06-2022
			MAI
			.95200000
			6
			05-01-2024
			N
			11-30-2021
			676899.00000000
			297538.00000000
			379361.00000000
			374111.00000000
			UW
			CREFC
			2.31000000
			2.27000000
			F
			F
		
		false
		false
		4470000.00000000
		13972.48000000
		.03630000
		.00012340
		13972.48000000
		.00000000
		.00000000
		4470000.00000000
		4470000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		03-08-2022
		4180000.00000000
		120
		03-06-2032
		0
		.04380000
		.04380000
		3
		1
		120
		04-06-2022
		true
		1
		WL
		3
		15765.57000000
		4180000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2031
		.00000000
		.00000000
		
			Walgreens - Waterbury
			11 Meriden Road
			Waterbury
			CT
			6705
			New Haven
			RT
			14406
			14406
			2002
			7960000.00000000
			MAI
			11-18-2021
			7960000.00000000
			11-18-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Walgreens
			14406
			02-28-2035
			415795.00000000
			10241.00000000
			405554.00000000
			405554.00000000
			UW
			CREFC
			2.18000000
			2.18000000
			F
			F
			03-08-2022
		
		false
		false
		4180000.00000000
		15765.57000000
		.04380000
		.00012340
		15765.57000000
		.00000000
		.00000000
		4180000.00000000
		4180000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		03-10-2022
		3900000.00000000
		120
		04-01-2032
		0
		.04250000
		.04250000
		3
		1
		120
		05-01-2022
		true
		1
		WL
		3
		.00000000
		3900000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2031
		.00000000
		.00000000
		
			Orange Professional Building
			3755 Orange Place
			Orange
			OH
			44122
			Cuyahoga
			OF
			19570
			19570
			1985
			2018
			6850000.00000000
			MAI
			01-20-2022
			6850000.00000000
			01-20-2022
			MAI
			1.00000000
			6
			05-01-2024
			N
			Northern Ohio Surgery Center, LLC
			10531
			04-30-2029
			Orange Place Family Dentistry
			5233
			04-30-2031
			Weiss and Tor Orthodonics LLC
			2307
			01-31-2024
			12-31-2021
			575995.00000000
			200429.00000000
			375566.00000000
			355577.00000000
			UW
			CREFC
			2.23000000
			2.12000000
			F
			F
			11-17-2021
		
		false
		false
		3900000.00000000
		14272.92000000
		.04250000
		.00021090
		14272.92000000
		.00000000
		.00000000
		3900000.00000000
		3900000.00000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		03-11-2022
		3857000.00000000
		120
		03-06-2032
		0
		.04435000
		.04435000
		3
		1
		120
		04-06-2022
		true
		1
		WL
		3
		14729.99000000
		3857000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2031
		.00000000
		.00000000
		
			Walgreens - Port Allen
			220 North Alexander Avenue
			Port Allen
			LA
			70767
			W. Baton Rouge Parish
			RT
			14550
			14550
			2013
			6650000.00000000
			MAI
			02-07-2022
			6650000.00000000
			02-07-2022
			MAI
			1.00000000
			6
			05-06-2024
			N
			Walgreens
			14550
			11-30-2036
			338112.00000000
			6762.00000000
			331350.00000000
			331350.00000000
			UW
			CREFC
			1.91000000
			1.91000000
			F
			F
			03-11-2022
		
		false
		false
		3857000.00000000
		14729.99000000
		.04435000
		.00061090
		14729.99000000
		.00000000
		.00000000
		3857000.00000000
		3857000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Northmarq
		false
		.00000000
	
	
		Prospectus Loan ID
		47
		1
		05-12-2022
		06-13-2022
		KeyBank National Association
		03-11-2022
		3800000.00000000
		120
		04-01-2032
		360
		.04550000
		.04550000
		3
		1
		0
		05-01-2022
		true
		1
		WL
		2
		.00000000
		3800000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		04-30-2024
		01-31-2032
		01-31-2032
		.00000000
		.00000000
		
			Self Stor-It
			121 Hacienda Drive
			Calexico
			CA
			92231
			Imperial
			SS
			63902
			63902
			1996
			6060000.00000000
			MAI
			01-05-2022
			6060000.00000000
			01-05-2022
			MAI
			.88400000
			6
			X
			12-31-2021
			675931.00000000
			278714.00000000
			397217.00000000
			383798.00000000
			UW
			CREFC
			1.71000000
			1.65000000
			F
			F
		
		false
		false
		3795041.23000000
		19367.10000000
		.04550000
		.00081090
		14869.18000000
		4497.92000000
		.00000000
		3790543.31000000
		3790543.31000000
		06-01-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank N.A.; CCA, Inc.
		false
		.00000000
	
	
		Prospectus Loan ID
		48
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		01-24-2022
		3400000.00000000
		120
		02-06-2032
		0
		.04020000
		.04020000
		3
		1
		120
		03-06-2022
		true
		1
		WL
		3
		11769.67000000
		3400000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-05-2024
		11-05-2031
		11-05-2031
		.00000000
		.00000000
		
			Murrells Inlet Station
			12150 Highway 17 Bypass
			Murrells Inlet
			SC
			29576
			Horry
			RT
			13186
			13186
			2021
			6125000.00000000
			MAI
			11-23-2021
			6125000.00000000
			11-23-2021
			MAI
			1.00000000
			6
			X
			Pet Supplies Plus
			6484
			08-31-2031
			Aspen Dental
			3500
			10-31-2031
			Spectrum
			3202
			06-30-2028
			446939.00000000
			82054.00000000
			364885.00000000
			338228.00000000
			UW
			CREFC
			2.63000000
			2.44000000
			F
			F
			11-15-2021
		
		false
		false
		3400000.00000000
		11769.67000000
		.04020000
		.00012340
		11769.67000000
		.00000000
		.00000000
		3400000.00000000
		3400000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		49
		1
		05-12-2022
		06-13-2022
		Barclays Capital Real Estate Inc.
		01-21-2022
		3100000.00000000
		120
		02-06-2032
		0
		.03935000
		.03935000
		3
		1
		120
		03-06-2022
		true
		1
		WL
		3
		10504.26000000
		3100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2031
		.00000000
		.00000000
		
			Walgreens Fayetteville
			524 South School Avenue
			Fayetteville
			AR
			72701
			Washington
			RT
			14560
			14560
			2004
			6100000.00000000
			MAI
			11-18-2021
			6100000.00000000
			11-18-2021
			MAI
			1.00000000
			6
			05-06-2024
			N
			Walgreens
			14560
			10-31-2036
			294686.00000000
			6026.00000000
			288660.00000000
			288660.00000000
			UW
			CREFC
			2.33000000
			2.33000000
			F
			F
			01-21-2022
		
		false
		false
		3100000.00000000
		10504.26000000
		.03935000
		.00012340
		10504.26000000
		.00000000
		.00000000
		3100000.00000000
		3100000.00000000
		06-06-2022
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	




(null)


	
		Item 2(c)(1)
		Originator Name
		Originator Name for co-originated loans was truncated to only include the originator contributing to the BBCMS 2022-C15 transaction to meet EDGAR constraints.
	
	
		Item 2(c)(4)
		Original Term Loan Number
		For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
	
	
		Item 2(c)(15)
		Loan Structure Code
		For the mortgage loan identified as The Summit (Asset Number 1), Coleman Highline Phase IV (Asset Number 3), 26 Broadway (Asset Number 10), Meadowood Mall (Asset Number 21) and AMF Portfolio (Asset Number 29), the mortgage loan is evidenced by a senior pari passu notes that is part of a loan combination that consists of senior pari-passu notes and one or more subordinate notes. The other senior pari-passu notes and the subordinate notes are not included in the trust.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet Securitization Number
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, the net rentable square feet securitization number is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(10)
		Units Beds Rooms Number
		For mortgage loans that are part of a loan combination, the units beds rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(11)
		Units Beds Rooms Securitization Number
		For mortgage loans that are part of a loan combination, the units beds rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(14)
		Valuation Securitization Amount
		For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(20)
		Physical Occupancy Securitization Percentage
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11).
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		For the mortgage loans identified as Coleman Highline Phase IV (Asset Number 3), Rose Castle Apartments (Asset Number 6), Fleet Farm Green Bay (Asset Number 16), VVF (Asset Number 19), NeoGenomics Laboratories (Asset Number 23), 7 Corporate Park (Asset Number 30), Walgreens - Waterbury (Asset Number 44), Walgreens - Port Allen (Asset Number 46), Murrells Inlet Station (Asset Number 48) and Walgreens Fayetteville (Asset Number 49), the Financials Securitization Date has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(iv)
		Revenue Securitization Amount
		For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses Securitization Amount
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income Securitization Amount
		For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow Securitization Amount
		For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		For mortgage loans that are part of a loan combination, the debt service coverage net operating income securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		For mortgage loans that are part of a loan combination, the debt service coverage net cash flow securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee and (v) the CREFC(R) intellectual property royalty license fee rate.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		KeyBank National Association was truncated to KeyBank N.A. to meet EDGAR constraints. Wells Fargo, National Association was truncated to Wells Fargo, N.A. to meet EDGAR constraints. For the mortgage loan identified as Self Stor-It (Asset Number 47), KeyBank National Association (1 bp); Commercial Capital Advisors, Inc. (6 bps) was truncated to KeyBank N.A.; CCA, Inc.