0001888524-26-008275.txt : 20260429 0001888524-26-008275.hdr.sgml : 20260429 20260429140015 ACCESSION NUMBER: 0001888524-26-008275 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001547361 0001541557 FILED AS OF DATE: 20260429 DATE AS OF CHANGE: 20260429 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: Morgan Stanley Capital I Trust 2022-L8 CENTRAL INDEX KEY: 0001912724 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-259741-02 FILM NUMBER: 26913821 BUSINESS ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 212-761-4000 MAIL ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 10-D 1 msc22l08_10d-202604.htm msc22l08_10d-202604.htm - Generated by SEC Publisher for SEC Filing

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: March 18, 2026 to April 17, 2026

Commission File Number of issuing entity: 333-259741-02

Central Index Key Number of issuing entity: 0001912724

Morgan Stanley Capital I Trust 2022-L8
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-259741

Central Index Key Number of depositor: 0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(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): 0000927971

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

Central Index Key Number of sponsor (if applicable): 0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

Jane Lam (212) 761-4000
(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)

38-4209789
38-4209790
38-7290300
(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)

(667) 786-1992
(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-SB			X
A-4			X
A-4-1			X
A-4-2			X
A-4-X1			X
A-4-X2			X
A-5			X
A-5-1			X
A-5-2			X
A-5-X1			X
A-5-X2			X
X-A			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 April 17, 2026 a distribution was made to holders of the certificates issued by Morgan Stanley Capital I Trust 2022-L8.

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 Morgan Stanley Mortgage Capital Holdings LLC, Starwood Mortgage Funding II LLC (formerly known as Archetype Mortgage Funding II LLC), Bank of Montreal, and Argentic Real Estate Finance LLC (each a "Securitizer") and held by Morgan Stanley Capital I Trust 2022-L8 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from March 18, 2026 to April 17, 2026.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on February 17, 2026. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Starwood Mortgage Capital LLC filed its most recent Form ABS-15G on February 12, 2026. The CIK number for Starwood Mortgage Capital LLC is 0001548405.

Bank of Montreal filed its most recent Form ABS-15G on February 11, 2026. The CIK number for Bank of Montreal is 0000927971.

Argentic Real Estate Finance LLC filed its most recent Form ABS-15G on February 3, 2026. The CIK number for Argentic Real Estate Finance LLC is 0001624053.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-02 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-02 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 Morgan Stanley Capital I Trust 2022-L8, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	03/17/2026	$12,600.00
Current Distribution Date	04/17/2026	$37,389.40

REO Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for Morgan Stanley Capital I Trust 2022-L8, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	03/17/2026	$5,440.86
Current Distribution Date	04/17/2026	$6,053.06

Interest Reserve Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$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 Morgan Stanley Capital I Trust 2022-L8, relating to the April 17, 2026 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-02 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-02 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.

Morgan Stanley Capital I Inc.
(Depositor)

/s/ Jane Lam
Jane Lam, President

Date: April 29, 2026

EX-99.1 2 msc22l08_ex991-202604.htm msc22l08_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	Morgan Stanley Capital I Trust 2022-L8
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2022-L8


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		Jane Lam		cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	6				trustadministrationgroup@computershare.com
Additional Information	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
			Association
Bond / Collateral Reconciliation - Balances	9		Executive Vice President – Division Head	(913) 253-9000	NoticeAdmin@midlandls.com
Current Mortgage Loan and Property Stratification	10-14		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Mortgage Loan Detail (Part 1)	15-16	Special Servicer	LNR Partners, LLC
Mortgage Loan Detail (Part 2)	17-18		Heather Bennett and Job Warshaw		hbennett@starwood.com; jwarshaw@lnrpartners.com
					and lnr.cmbs.notices@lnrproperty.com
Principal Prepayment Detail	19		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Historical Detail	20	Operating Advisor & Asset	Park Bridge Lender Services LLC
Delinquency Loan Detail	21	Representations Reviewer
			Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Collateral Stratification and Historical Detail	22
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 1	23
		Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Modified Loan Detail	25		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	61774LAW9	3.172000%	9,100,000.00	1,746,010.53	186,211.71	4,615.29	0.00	0.00	190,827.00	1,559,798.82	30.33%	30.00%
A-2	61774LAX7	3.917411%	30,000,000.00	30,000,000.00	0.00	97,935.27	0.00	0.00	97,935.27	30,000,000.00	30.33%	30.00%
A-3	61774LAY5	3.644000%	20,000,000.00	20,000,000.00	0.00	60,733.33	0.00	0.00	60,733.33	20,000,000.00	30.33%	30.00%
A-SB	61774LAZ2	3.917411%	16,400,000.00	16,400,000.00	0.00	53,537.95	0.00	0.00	53,537.95	16,400,000.00	30.33%	30.00%
A-4	61774LBA6	3.725000%	166,893,000.00	166,893,000.00	0.00	518,063.69	0.00	0.00	518,063.69	166,893,000.00	30.33%	30.00%
A-5	61774LBF5	3.917411%	237,382,000.00	237,382,000.00	0.00	774,935.70	0.00	0.00	774,935.70	237,382,000.00	30.33%	30.00%
A-S	61774LBN8	3.917411%	78,821,000.00	78,821,000.00	0.00	257,311.87	0.00	0.00	257,311.87	78,821,000.00	18.71%	18.50%
B	61774LBT5	3.917411%	28,272,000.00	28,272,000.00	0.00	92,294.20	0.00	0.00	92,294.20	28,272,000.00	14.54%	14.38%
C	61774LBY4	3.917411%	28,273,000.00	28,273,000.00	0.00	92,297.47	0.00	0.00	92,297.47	28,273,000.00	10.36%	10.25%
D	61774LAG4	2.500000%	14,564,000.00	14,564,000.00	0.00	30,341.67	0.00	0.00	30,341.67	14,564,000.00	8.22%	8.13%
E	61774LAJ8	2.500000%	11,138,000.00	11,138,000.00	0.00	23,204.17	0.00	0.00	23,204.17	11,138,000.00	6.57%	6.50%
F	61774LAL3	2.500000%	15,421,000.00	15,421,000.00	0.00	32,127.08	0.00	0.00	32,127.08	15,421,000.00	4.30%	4.25%
G	61774LAN9	2.500000%	6,854,000.00	6,854,000.00	0.00	14,279.17	0.00	0.00	14,279.17	6,854,000.00	3.29%	3.25%
H-RR*	61774LAQ2	3.917411%	22,276,176.00	22,276,176.00	0.00	72,563.99	0.00	0.00	72,563.99	22,276,176.00	0.00%	0.00%
V	61774LAT6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61774LAU3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			685,394,176.00	678,040,186.53	186,211.71	2,124,240.85	0.00	0.00	2,310,452.56	677,853,974.82


X-A	61774LBL2	0.082303%	479,775,000.00	472,421,010.53	0.00	32,401.46	0.00	0.00	32,401.46	472,234,798.82
X-D	61774LAA7	1.417411%	25,702,000.00	25,702,000.00	0.00	30,358.58	0.00	0.00	30,358.58	25,702,000.00
X-F	61774LAC3	1.417411%	15,421,000.00	15,421,000.00	0.00	18,214.91	0.00	0.00	18,214.91	15,421,000.00
X-G	61774LAE9	1.417411%	6,854,000.00	6,854,000.00	0.00	8,095.78	0.00	0.00	8,095.78	6,854,000.00
Notional SubTotal			527,752,000.00	520,398,010.53	0.00	89,070.73	0.00	0.00	89,070.73	520,211,798.82

Deal Distribution Total					186,211.71	2,213,311.58	0.00	0.00	2,399,523.29

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	61774LAW9	191.86928901	20.46282527	0.50717473	0.00000000	0.00000000	0.00000000	0.00000000	20.97000000	171.40646374
A-2	61774LAX7	1,000.00000000	0.00000000	3.26450900	0.00000000	0.00000000	0.00000000	0.00000000	3.26450900	1,000.00000000
A-3	61774LAY5	1,000.00000000	0.00000000	3.03666650	0.00000000	0.00000000	0.00000000	0.00000000	3.03666650	1,000.00000000
A-SB	61774LAZ2	1,000.00000000	0.00000000	3.26450915	0.00000000	0.00000000	0.00000000	0.00000000	3.26450915	1,000.00000000
A-4	61774LBA6	1,000.00000000	0.00000000	3.10416668	0.00000000	0.00000000	0.00000000	0.00000000	3.10416668	1,000.00000000
A-5	61774LBF5	1,000.00000000	0.00000000	3.26450910	0.00000000	0.00000000	0.00000000	0.00000000	3.26450910	1,000.00000000
A-S	61774LBN8	1,000.00000000	0.00000000	3.26450908	0.00000000	0.00000000	0.00000000	0.00000000	3.26450908	1,000.00000000
B	61774LBT5	1,000.00000000	0.00000000	3.26450905	0.00000000	0.00000000	0.00000000	0.00000000	3.26450905	1,000.00000000
C	61774LBY4	1,000.00000000	0.00000000	3.26450925	0.00000000	0.00000000	0.00000000	0.00000000	3.26450925	1,000.00000000
D	61774LAG4	1,000.00000000	0.00000000	2.08333356	0.00000000	0.00000000	0.00000000	0.00000000	2.08333356	1,000.00000000
E	61774LAJ8	1,000.00000000	0.00000000	2.08333363	0.00000000	0.00000000	0.00000000	0.00000000	2.08333363	1,000.00000000
F	61774LAL3	1,000.00000000	0.00000000	2.08333312	0.00000000	0.00000000	0.00000000	0.00000000	2.08333312	1,000.00000000
G	61774LAN9	1,000.00000000	0.00000000	2.08333382	0.00000000	0.00000000	0.00000000	0.00000000	2.08333382	1,000.00000000
H-RR	61774LAQ2	1,000.00000000	0.00000000	3.25747067	0.00703846	0.26506749	0.00000000	0.00000000	3.25747067	1,000.00000000
V	61774LAT6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61774LAU3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61774LBL2	984.67200361	0.00000000	0.06753470	0.00000000	0.00000000	0.00000000	0.00000000	0.06753470	984.28388061
X-D	61774LAA7	1,000.00000000	0.00000000	1.18117578	0.00000000	0.00000000	0.00000000	0.00000000	1.18117578	1,000.00000000
X-F	61774LAC3	1,000.00000000	0.00000000	1.18117567	0.00000000	0.00000000	0.00000000	0.00000000	1.18117567	1,000.00000000
X-G	61774LAE9	1,000.00000000	0.00000000	1.18117596	0.00000000	0.00000000	0.00000000	0.00000000	1.18117596	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	03/01/26 - 03/30/26	30	0.00	4,615.29	0.00	4,615.29	0.00	0.00	0.00	4,615.29	0.00
A-2	03/01/26 - 03/30/26	30	0.00	97,935.27	0.00	97,935.27	0.00	0.00	0.00	97,935.27	0.00
A-3	03/01/26 - 03/30/26	30	0.00	60,733.33	0.00	60,733.33	0.00	0.00	0.00	60,733.33	0.00
A-SB	03/01/26 - 03/30/26	30	0.00	53,537.95	0.00	53,537.95	0.00	0.00	0.00	53,537.95	0.00
A-4	03/01/26 - 03/30/26	30	0.00	518,063.69	0.00	518,063.69	0.00	0.00	0.00	518,063.69	0.00
A-5	03/01/26 - 03/30/26	30	0.00	774,935.70	0.00	774,935.70	0.00	0.00	0.00	774,935.70	0.00
X-A	03/01/26 - 03/30/26	30	0.00	32,401.46	0.00	32,401.46	0.00	0.00	0.00	32,401.46	0.00
X-D	03/01/26 - 03/30/26	30	0.00	30,358.58	0.00	30,358.58	0.00	0.00	0.00	30,358.58	0.00
X-F	03/01/26 - 03/30/26	30	0.00	18,214.91	0.00	18,214.91	0.00	0.00	0.00	18,214.91	0.00
X-G	03/01/26 - 03/30/26	30	0.00	8,095.78	0.00	8,095.78	0.00	0.00	0.00	8,095.78	0.00
A-S	03/01/26 - 03/30/26	30	0.00	257,311.87	0.00	257,311.87	0.00	0.00	0.00	257,311.87	0.00
B	03/01/26 - 03/30/26	30	0.00	92,294.20	0.00	92,294.20	0.00	0.00	0.00	92,294.20	0.00
C	03/01/26 - 03/30/26	30	0.00	92,297.47	0.00	92,297.47	0.00	0.00	0.00	92,297.47	0.00
D	03/01/26 - 03/30/26	30	0.00	30,341.67	0.00	30,341.67	0.00	0.00	0.00	30,341.67	0.00
E	03/01/26 - 03/30/26	30	0.00	23,204.17	0.00	23,204.17	0.00	0.00	0.00	23,204.17	0.00
F	03/01/26 - 03/30/26	30	0.00	32,127.08	0.00	32,127.08	0.00	0.00	0.00	32,127.08	0.00
G	03/01/26 - 03/30/26	30	0.00	14,279.17	0.00	14,279.17	0.00	0.00	0.00	14,279.17	0.00
H-RR	03/01/26 - 03/30/26	30	5,729.20	72,720.78	0.00	72,720.78	156.79	0.00	0.00	72,563.99	5,904.69
Totals			5,729.20	2,213,468.37	0.00	2,213,468.37	156.79	0.00	0.00	2,213,311.58	5,904.69




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	N/A	3.725000%	166,893,000.00	166,893,000.00	0.00	518,063.69	0.00	0.00	518,063.69	166,893,000.00
A-4-1	61774LBB4	N/A	166,893,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	61774LBC2	N/A	166,893,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	61774LBD0	N/A	166,893,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	61774LBE8	N/A	166,893,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	N/A	3.917411%	237,382,000.00	237,382,000.00	0.00	774,935.70	0.00	0.00	774,935.70	237,382,000.00
A-5-1	61774LBG3	N/A	237,382,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	61774LBH1	N/A	237,382,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	61774LBJ7	N/A	237,382,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	61774LBK4	N/A	237,382,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	3.917411%	78,821,000.00	78,821,000.00	0.00	257,311.87	0.00	0.00	257,311.87	78,821,000.00
A-S-1	61774LBP3	N/A	78,821,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	61774LBQ1	N/A	78,821,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	61774LBR9	N/A	78,821,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	61774LBS7	N/A	78,821,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	3.917411%	28,272,000.00	28,272,000.00	0.00	92,294.20	0.00	0.00	92,294.20	28,272,000.00
B-1	61774LBU2	N/A	28,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	61774LBV0	N/A	28,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	61774LBW8	N/A	28,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	61774LBX6	N/A	28,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	3.917411%	28,273,000.00	28,273,000.00	0.00	92,297.47	0.00	0.00	92,297.47	28,273,000.00
C-1	61774LBZ1	N/A	28,273,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	61774LCA5	N/A	28,273,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	61774LCB3	N/A	28,273,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	61774LCC1	N/A	28,273,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,698,205,000.00	539,641,000.00	0.00	1,734,902.93	0.00	0.00	1,734,902.93	539,641,000.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 29


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4-1	61774LBB4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	61774LBC2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	61774LBG3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	61774LBH1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	61774LBP3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	61774LBQ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	61774LBU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	61774LBV0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	61774LBZ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	61774LCA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	61774LBD0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	61774LBE8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	61774LBJ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	61774LBK4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	61774LBR9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	61774LBS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	61774LBW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	61774LBX6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	61774LCB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	61774LCC1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 29


	Additional Information
Total Available Distribution Amount (1)	2,399,523.29
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,227,486.45	Master Servicing Fee	5,937.33
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,056.64
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	291.93
ARD Interest	0.00	Operating Advisor Fee	1,231.96
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	210.19
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,227,486.45	Total Fees	14,018.06

Principal		Expenses/Reimbursements
Scheduled Principal	186,211.71	Reimbursement for Interest on Advances	156.79
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	186,211.71	Total Expenses/Reimbursements	156.79

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,213,311.58
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	186,211.71
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,399,523.29
Total Funds Collected	2,413,698.16	Total Funds Distributed	2,413,698.14


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		678,040,186.61	678,040,186.61	Beginning Certificate Balance	678,040,186.53
(-) Scheduled Principal Collections		186,211.71	186,211.71	(-) Principal Distributions	186,211.71
(-) 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		677,853,974.90	677,853,974.90	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		678,040,186.61	678,040,186.61	Ending Certificate Balance	677,853,974.82
Ending Actual Collateral Balance		677,853,974.90	677,853,974.90



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.08)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.08)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.92%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	7,300,000.00	1.08%	70	4.3076	NAP	Defeased	2	7,300,000.00	1.08%	70	4.3076	NAP
	5,000,000 or less	8	24,036,845.81	3.55%	71	4.3157	2.336097	1.60 or less	12	179,682,195.50	26.51%	71	3.8386	1.413263
5,000,001 to 10,000,000		13	92,354,580.19	13.62%	63	4.0370	2.664099	1.61 to 2.00	10	159,236,507.88	23.49%	71	4.2242	1.843546
10,000,001 to 20,000,000		12	170,917,150.25	25.21%	70	4.0956	2.040238	2.01 to 2.40	6	62,580,048.51	9.23%	70	3.9696	2.328113
20,000,001 to 30,000,000		8	212,031,678.65	31.28%	62	3.7008	2.141770	2.41 to 2.80	6	139,500,000.00	20.58%	57	3.4117	2.546882
30,000,001 to 40,000,000		3	103,213,720.00	15.23%	70	3.4410	2.200478	2.81 to 3.20	2	10,679,148.13	1.58%	71	3.8536	2.980074
	40,000,001 or greater	1	68,000,000.00	10.03%	71	3.5016	2.460000	3.21 or greater	9	118,876,074.88	17.54%	64	3.5891	3.525707
	Totals	47	677,853,974.90	100.00%	67	3.8149	2.231002	Totals	47	677,853,974.90	100.00%	67	3.8149	2.231002
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	3	7,300,000.00	1.08%	70	4.3076	NAP	North Dakota	1	2,686,061.58	0.40%	71	3.5016	2.460000
Alabama	1	2,643,425.92	0.39%	71	3.5016	2.460000	Ohio	3	3,219,844.21	0.48%	71	3.7325	2.402773
Arizona	2	6,036,655.00	0.89%	71	4.5355	3.347451	Oregon	1	10,675,000.00	1.57%	71	3.8750	1.400000
Arkansas	2	2,515,518.14	0.37%	71	3.5016	2.460000	Pennsylvania	1	852,716.39	0.13%	71	3.5016	2.460000
California	6	78,153,158.91	11.53%	47	3.4928	2.315609	South Carolina	3	8,495,594.75	1.25%	70	4.0012	2.666624
Connecticut	2	8,322,873.20	1.23%	72	3.8246	1.567880	Tennessee	2	3,419,760.88	0.50%	71	3.8647	2.370000
Florida	2	14,898,684.97	2.20%	72	4.2208	2.794352	Texas	3	3,726,377.53	0.55%	71	3.5016	2.460000
Georgia	1	7,332,288.69	1.08%	69	3.5600	1.580000	Utah	1	3,709,916.14	0.55%	70	3.8850	2.480000
Indiana	4	3,134,943.99	0.46%	71	3.7091	2.408557	Virginia	1	2,596,318.50	0.38%	71	3.8647	2.370000
Iowa	2	28,018,472.29	4.13%	71	4.2446	2.005229	Washington	1	12,000,000.00	1.77%	70	3.9550	2.440000
Kansas	1	1,133,920.72	0.17%	71	3.8647	2.370000	Washington, DC	1	68,000,000.00	10.03%	71	3.0494	1.530000
Kentucky	1	2,600,790.25	0.38%	71	3.5016	2.460000	West Virginia	1	2,131,794.84	0.31%	71	3.5016	2.460000
Louisiana	6	7,499,655.91	1.11%	71	3.5016	2.460000	Wyoming	1	682,174.50	0.10%	71	3.5016	2.460000
Maine	1	1,961,251.41	0.29%	71	3.5016	2.460000	Totals	125	677,853,974.90	100.00%	67	3.8149	2.231002
Maryland	2	5,025,117.59	0.74%	71	4.2575	1.867952
									Property Type³
Massachusetts	17	41,967,192.21	6.19%	70	3.7085	2.205277
Michigan	19	66,264,694.14	9.78%	60	4.0152	2.540926		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Minnesota	2	1,826,850.98	0.27%	71	3.6782	2.416210		Properties	Balance	Agg. Bal.			DSCR¹
Mississippi	1	810,082.27	0.12%	71	3.5016	2.460000	Defeased	3	7,300,000.00	1.08%	70	4.3076	NAP
Nebraska	1	665,119.93	0.10%	71	3.5016	2.460000	Industrial	18	34,904,075.20	5.15%	71	3.8678	2.073337
Nevada	3	38,813,100.29	5.73%	71	4.4481	2.034174	Lodging	8	43,690,187.98	6.45%	71	4.2747	3.165164
New Hampshire	1	2,511,170.56	0.37%	71	3.8647	2.370000	Mixed Use	7	31,009,926.91	4.57%	70	4.0645	2.905348
New Jersey	6	8,176,823.54	1.21%	71	3.6470	2.423967	Multi-Family	16	77,611,834.89	11.45%	71	4.1193	1.796019
New York	16	213,250,085.69	31.46%	70	3.9345	2.351286	Office	19	260,915,529.59	38.49%	61	3.4764	2.200551
North Carolina	3	4,796,538.98	0.71%	71	3.5016	2.460000	Other	5	4,111,200.00	0.61%	33	3.7780	3.850000
							Retail	44	196,478,931.63	28.99%	71	3.9768	2.099695
							Self Storage	5	21,832,288.69	3.22%	69	3.8064	2.599591
							Totals	125	677,853,974.90	100.00%	67	3.8149	2.231002

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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	7,300,000.00	1.08%	70	4.3076	NAP	Defeased	2	7,300,000.00	1.08%	70	4.3076	NAP
	3.2490% or less	5	139,213,720.00	20.54%	57	2.8536	2.366430	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.2500% to 3.4990%	1	3,000,000.00	0.44%	69	3.4170	5.590000	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9990%	17	239,036,363.89	35.26%	67	3.7509	2.492993	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% or greater	22	289,303,891.01	42.68%	71	4.3221	1.926358	37 months to 48 months	8	59,946,392.36	8.84%	72	4.1600	2.113962
	Totals	47	677,853,974.90	100.00%	67	3.8149	2.231002	49 months or greater	37	610,607,582.54	90.08%	66	3.7752	2.248095
								Totals	47	677,853,974.90	100.00%	67	3.8149	2.231002
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	7,300,000.00	1.08%	70	4.3076	NAP	Defeased	2	7,300,000.00	1.08%	70	4.3076	NAP
	118 months or less	45	670,553,974.90	98.92%	67	3.8096	2.236104	Interest Only	33	522,990,295.20	77.15%	66	3.6800	2.262004
	119 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	1	5,580,450.52	0.82%	71	4.6200	3.420000
	Totals	47	677,853,974.90	100.00%	67	3.8149	2.231002	301 months or greater	11	141,983,229.18	20.95%	71	4.2550	2.094168
								Totals	47	677,853,974.90	100.00%	67	3.8149	2.231002
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	2	7,300,000.00	1.08%	70	4.3076	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	43	661,503,974.90	97.59%	67	3.8111	2.228203
	13 months to 24 months	2	9,050,000.00	1.34%	72	3.6967	2.813591
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	47	677,853,974.90	100.00%	67	3.8149	2.231002
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A5	30320801	OF	Washington	DC	Actual/360	3.049%	105,034.89	0.00	0.00	N/A	03/09/32	--	40,000,000.00	40,000,000.00	04/09/26
1A9	30320805				Actual/360	3.049%	73,524.42	0.00	0.00	N/A	03/09/32	--	28,000,000.00	28,000,000.00	04/09/26
2A-1-A	30320806	Various Various		Various	Actual/360	3.502%	205,038.13	0.00	0.00	N/A	03/01/32	--	68,000,000.00	68,000,000.00	04/01/26
3A3	30320810	MF	Brooklyn	NY	Actual/360	4.045%	87,079.86	0.00	0.00	N/A	03/06/32	--	25,000,000.00	25,000,000.00	04/06/26
3A5	30320811				Actual/360	4.045%	87,079.86	0.00	0.00	N/A	03/06/32	--	25,000,000.00	25,000,000.00	04/06/26
3A7	30320812				Actual/360	4.045%	5,224.79	0.00	0.00	N/A	03/06/32	--	1,500,000.00	1,500,000.00	04/06/26
3A9	30320813				Actual/360	4.045%	1,741.60	0.00	0.00	N/A	03/06/32	--	500,000.00	500,000.00	04/06/26
4A-3-C1	30320814	OF	New York	NY	Actual/360	2.792%	26,446.07	0.00	0.00	N/A	01/09/32	--	11,000,000.00	11,000,000.00	04/09/26
4A-3-C4	30320815				Actual/360	2.792%	72,639.46	0.00	0.00	N/A	01/09/32	--	30,213,720.00	30,213,720.00	04/09/26
5A4	30320816	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	04/06/26
5A6	30320817				Actual/360	4.910%	58,769.97	0.00	0.00	N/A	02/06/32	--	13,900,000.00	13,900,000.00	04/06/26
6	30320818	RT	Las Vegas	NV	Actual/360	4.510%	128,159.17	0.00	0.00	N/A	03/01/32	--	33,000,000.00	33,000,000.00	04/01/26
7A2	30320819	RT	Troy	MI	Actual/360	4.000%	101,168.10	44,109.37	0.00	N/A	03/01/32	--	29,371,383.66	29,327,274.29	04/01/26
8A7	30320820	OF	San Jose	CA	Actual/360	2.494%	64,441.25	0.00	0.00	N/A	12/06/26	04/06/32	30,000,000.00	30,000,000.00	04/06/26
9A1	30320821	LO	Various	NY	Actual/360	4.170%	93,810.58	43,111.67	0.00	N/A	03/06/32	--	26,125,016.03	26,081,904.36	04/06/26
10	30508660	RT	Waukee	IA	Actual/360	4.250%	101,090.68	0.00	0.00	N/A	03/06/32	--	27,622,500.00	27,622,500.00	04/06/26
11A-2-D	30320823	IN	Various	Various	Actual/360	3.865%	40,315.95	0.00	0.00	N/A	03/06/32	--	12,114,537.60	12,114,537.60	04/06/26
11A-2-E	30320824				Actual/360	3.865%	40,315.95	0.00	0.00	N/A	03/06/32	--	12,114,537.60	12,114,537.60	04/06/26
12	30320825	OF	Brooklyn	NY	Actual/360	3.750%	67,812.50	0.00	0.00	N/A	01/06/32	--	21,000,000.00	21,000,000.00	04/06/26
13A-2-3	30508640	Various Detroit		MI	Actual/360	3.778%	32,532.78	0.00	0.00	N/A	01/01/29	--	10,000,000.00	10,000,000.00	04/01/26
13A-2-4	30508641				Actual/360	3.778%	32,532.78	0.00	0.00	N/A	01/01/29	--	10,000,000.00	10,000,000.00	04/01/26
14A2	30320828	RT	Various	Various	Actual/360	3.885%	66,908.33	0.00	0.00	N/A	02/06/32	--	20,000,000.00	20,000,000.00	04/06/26
15	30508695	OF	Anaheim	CA	Actual/360	4.205%	70,608.96	0.00	0.00	N/A	04/06/32	--	19,500,000.00	19,500,000.00	04/06/26
16A3	30320829	Various Various		NY	Actual/360	3.960%	51,150.00	0.00	0.00	N/A	02/06/32	--	15,000,000.00	15,000,000.00	04/06/26
17	30320830	RT	Corona	CA	Actual/360	4.275%	45,586.24	20,283.27	0.00	N/A	01/06/32	--	12,383,358.32	12,363,075.05	04/06/26
18	30320831	MF	Boston	MA	Actual/360	3.954%	41,709.21	0.00	0.00	N/A	01/06/32	--	12,250,000.00	12,250,000.00	04/06/26
19	30320832	OF	Vancouver	WA	Actual/360	3.955%	40,868.33	0.00	0.00	N/A	02/06/32	--	12,000,000.00	12,000,000.00	04/06/26
20	30508573	IN	Bend	OR	Actual/360	3.875%	35,620.40	0.00	0.00	N/A	03/06/32	--	10,675,000.00	10,675,000.00	04/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
21	30320833	MF	Southfield	MI	Actual/360	4.560%	33,071.95	12,851.14	0.00	N/A	04/06/32	--	8,422,397.69	8,409,546.55	04/06/26
22	30320834	MU	Wildwood	FL	Actual/360	3.980%	27,417.78	0.00	0.00	N/A	04/06/32	--	8,000,000.00	8,000,000.00	04/06/26
23	30320835	SS	Villa Rica	GA	Actual/360	3.560%	22,519.45	13,672.60	0.00	N/A	01/06/32	--	7,345,961.29	7,332,288.69	04/06/26
24	30508733	OF	Shelton	CT	Actual/360	3.860%	24,929.17	0.00	0.00	N/A	04/06/32	--	7,500,000.00	7,500,000.00	04/06/26
25	30320836	LO	Brooksville	FL	Actual/360	4.500%	26,773.95	10,720.76	0.00	N/A	03/06/32	--	6,909,405.73	6,898,684.97	04/06/26
26	30320837	OF	New City	NY	Actual/360	4.230%	23,546.61	9,948.42	0.00	N/A	02/06/32	--	6,464,409.75	6,454,461.33	04/06/26
27	30320838	LO	Holbrook	AZ	Actual/360	4.620%	22,250.04	12,353.90	0.00	N/A	03/06/32	--	5,592,804.42	5,580,450.52	04/06/26
28	30320839	SS	Various	SC	Actual/360	4.058%	20,966.33	0.00	0.00	N/A	02/06/32	--	6,000,000.00	6,000,000.00	04/06/26
29	30320840	MU	New York	NY	Actual/360	3.600%	17,205.00	0.00	0.00	N/A	04/01/32	--	5,550,000.00	5,550,000.00	04/01/26
30	30320841	LO	North Las Vegas	NV	Actual/360	4.128%	18,263.14	8,644.59	0.00	N/A	01/06/32	--	5,137,792.72	5,129,148.13	04/06/26
31	30320842	SS	Swansea	MA	Actual/360	4.073%	19,290.18	0.00	0.00	N/A	01/06/32	--	5,500,000.00	5,500,000.00	04/06/26
32	30320843	MF	Southfield	MI	Actual/360	4.560%	19,475.70	7,567.90	0.00	N/A	04/06/32	--	4,959,856.24	4,952,288.34	04/06/26
33	30320844	RT	Various	Various	Actual/360	4.255%	19,419.35	0.00	0.00	N/A	03/01/32	--	5,300,000.00	5,300,000.00	04/01/26
34	30320845	MU	Roslyn Heights	NY	Actual/360	5.200%	20,373.89	0.00	0.00	N/A	03/06/32	--	4,550,000.00	4,550,000.00	04/06/26
35	30320846	RT	Bronx	NY	Actual/360	3.960%	13,640.00	0.00	0.00	N/A	04/01/32	--	4,000,000.00	4,000,000.00	04/01/26
36	30508459	MU	Brooklyn	NY	Actual/360	3.850%	11,603.47	0.00	0.00	N/A	03/06/32	--	3,500,000.00	3,500,000.00	04/06/26
37	30320847	SS	Detroit	MI	Actual/360	3.417%	8,827.25	0.00	0.00	N/A	01/06/32	--	3,000,000.00	3,000,000.00	04/06/26
38	30508085	RT	Baltimore	MD	Actual/360	4.835%	8,483.10	2,948.09	0.00	N/A	04/06/32	--	2,037,505.56	2,034,557.47	04/06/26
39	30320848	SS	West Amwell	NJ	Actual/360	4.447%	7,658.72	0.00	0.00	N/A	01/06/32	--	2,000,000.00	2,000,000.00	04/06/26
Totals							2,227,486.45	186,211.71	0.00				678,040,186.61	677,853,974.90
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A5	34,073,751.82	25,413,168.55	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A9	34,073,751.82	25,413,168.55	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-1-A	8,121,835.67	8,082,510.77	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A3	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A5	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A7	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A9	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-3-C1	93,773,548.83	101,205,084.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-3-C4	93,773,548.83	101,205,084.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A4	18,302,722.00	14,814,412.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A6	18,302,722.00	14,814,412.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,918,994.45	2,978,418.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A2	7,423,340.71	7,711,884.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A7	39,354,814.00	36,004,581.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A1	9,145,128.43	9,637,428.41	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,558,309.18	2,583,951.13	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11A-2-D	46,212,279.71	44,636,255.55	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11A-2-E	46,212,279.71	44,636,255.55	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,982,773.02	1,976,544.43	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-2-3	55,700,678.60	54,080,853.61	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-2-4	55,700,678.60	54,080,853.61	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14A2	11,114,691.77	6,727,162.73	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,781,464.13	1,657,481.32	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16A3	2,424,641.00	11,288,348.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,231,127.63	1,251,228.03	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	833,008.17	865,910.27	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	979,126.06	1,249,049.36	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	845,682.74	713,794.46	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
21	1,068,368.02	1,058,086.79	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,148,588.53	1,111,193.94	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	729,796.66	698,244.42	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	630,698.31	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,646,584.37	1,100,497.43	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	775,802.14	701,796.34	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	2,039,502.81	1,575,854.63	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	767,389.50	697,953.71	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	586,899.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,007,978.16	1,152,408.03	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	460,969.91	486,483.07	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	758,025.07	810,244.53	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	379,911.16	361,270.88	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	306,046.93	269,451.44	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	379,249.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	615,441.82	584,908.40	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	203,801.18	182,276.56	01/01/25	12/31/25	--	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	Full Defeasance
Totals	630,614,566.88	615,032,050.55				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
04/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.814946%	3.790939%	67
03/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815052%	3.791043%	68
02/18/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815181%	3.791170%	69
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815285%	3.791273%	70
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815390%	3.791375%	71
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815501%	3.791485%	72
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815605%	3.791587%	73
09/17/25	0	0.00	0	0.00	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815715%	3.791696%	74
08/15/25	0	0.00	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815818%	3.791797%	75
07/17/25	0	0.00	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.815920%	3.791897%	76
06/17/25	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816029%	3.792005%	77
05/16/25	1	6,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.816130%	3.792104%	78
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		20,000,000	20,000,000	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		657,853,975	657,853,975	0			0




Historical Delinquency Information

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

Apr-26	677,853,975	677,853,975	0	0		0	0
Mar-26	678,040,187	678,040,187	0	0		0	0
Feb-26	678,265,817	678,265,817	0	0		0	0
Jan-26	678,450,544	678,450,544	0	0		0	0
Dec-25	678,634,606	678,634,606	0	0		0	0
Nov-25	678,831,433	678,831,433	0	0		0	0
Oct-25	679,014,122	679,014,122	0	0		0	0
Sep-25	679,209,626	673,209,626	0	0	6,000,000		0
Aug-25	679,390,952	673,390,952	0	6,000,000		0	0
Jul-25	679,571,624	673,571,624	0	6,000,000		0	0
Jun-25	679,765,184	673,765,184	6,000,000	0		0	0
May-25	679,944,508	673,944,508	6,000,000	0		0	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 29


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 29


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 27 of 29


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
6	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	63.15	0.00	0.00	0.00
15	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(18.28)	0.00	0.00	0.00
17	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.48	0.00	0.00	0.00
20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	108.44	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	156.79	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total			156.79




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


	Supplemental Notes
	None




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

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 MSBNA 02-16-2022 68000000.00000000 120 03-09-2032 0 .03049400 .03049400 3 1 120 04-09-2022 true 1 A1 3 178559.31000000 68000000.00000000 1 1 1 0 true true true false false 04-08-2024 09-08-2031 09-08-2031 .00000000 .00000000 Constitution Center 400 7th Street Southwest Washington DC 20024 District of Columbia OF 1410049 1410049 1968 2010 914000000.00000000 MAI 12-29-2021 914000000.00000000 12-29-2021 MAI 1.00000000 1.00000000 6 05-09-2024 N OCC 471499 10-31-2038 Federal Housing Finance Agency 377092 01-31-2038 General Services Administration- 315482 02-28-2039 12-31-2021 01-01-2025 12-31-2025 85939686.98000000 59704973.15000000 29664588.84000000 34291804.60000000 56275098.14000000 25413168.55000000 52916000.60000000 22054071.55000000 UW CREFC 14371887.23000000 4.57000000 1.76830000 4.30000000 1.53450000 F F 12-31-2025 false false 68000000.00000000 178559.31000000 .03049400 .00018840 178559.31000000 .00000000 .00000000 68000000.00000000 68000000.00000000 04-09-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 2 03-12-2026 04-13-2026 MSBNA 02-18-2022 68000000.00000000 120 03-01-2032 0 .03501600 .03501600 3 1 120 04-01-2022 true 1 PP 3 205038.13000000 68000000.00000000 1 36 36 5 true true false false false 10-31-2031 .00000000 .00000000 Market32 - Worcester, MA 72 Pullman Street Worcester MA 01606 Worcester RT 64017 64017 2004 2017 26700000.00000000 MAI 12-16-2021 26700000.00000000 12-16-2021 MAI 1.00000000 6 05-01-2024 N Market32 64044 03-31-2034 UW CREFC C 09-30-2025 Price Chopper - Gardner, MA 560 Main Street Gardner MA 1440 Worcester RT 61378 61378 2012 17300000.00000000 MAI 01-23-2022 17300000.00000000 01-23-2022 MAI 1.00000000 6 05-01-2024 N Price Chopper 61378 09-30-2032 UW CREFC C 09-30-2025 Hannaford Grocery - Gardner, MA 21 Timpany Blvd. Gardner MA 01440 Worcester RT 41644 41644 1964 13100000.00000000 MAI 01-23-2022 13100000.00000000 01-23-2022 MAI 1.00000000 6 05-01-2024 N Hannaford Grocery 42293 12-31-2029 UW CREFC C 09-30-2025 Tractor Supply - Minot, ND 905 21st Avenue Se Minot ND 58701 Ward RT 21930 21930 2021 6300000.00000000 MAI 01-12-2022 6300000.00000000 01-12-2022 MAI 1.00000000 6 05-01-2024 N Tractor Supply Company 13519 12-31-2036 UW CREFC C 09-30-2025 Walgreens - Baton Rouge, LA 5955 Airline Hwy East Baton Rouge LA 70805 E. Baton Rouge Parish RT 14820 14820 2006 6200000.00000000 MAI 01-15-2022 6200000.00000000 01-15-2022 MAI 1.00000000 6 05-01-2024 N Walgreens 14738 04-30-2031 UW CREFC C 09-30-2025 Walgreens - Prattville, AL 703 South Memorial Drive Prattville AL 36067 Autauga RT 14490 14490 2001 6200000.00000000 MAI 01-09-2022 6200000.00000000 01-09-2022 MAI 1.00000000 6 05-01-2024 N Walgreens 14436 12-31-2034 UW CREFC C 09-30-2025 Tractor Supply - Elizabethtown, KY 1451 Ring Road Elizabethtown KY 42701 Hardin RT 21930 21930 2018 6100000.00000000 MAI 01-20-2022 6100000.00000000 01-20-2022 MAI 1.00000000 6 05-01-2024 N Tractor Supply Company 22473 10-31-2033 UW CREFC C 09-30-2025 Novant Health - Winston-Salem, NC 1806 S. Hawthorne Rd. Winston Salem NC 27103 Forsyth OF 12459 12459 1972 2021 6050000.00000000 MAI 01-20-2022 6050000.00000000 01-20-2022 MAI 1.00000000 6 05-01-2024 N Novant Health 12459 11-30-2031 UW CREFC C 09-30-2025 Fresenius Medical Care - Magnolia, TX 3 Windcrest National Magnolia TX 77354 Montgomery OF 6414 6414 2016 5130000.00000000 MAI 01-24-2022 5130000.00000000 01-24-2022 MAI 1.00000000 6 05-01-2024 N Fresenius Medical Care 6437 12-31-2031 UW CREFC C 09-30-2025 CVS Pharmacy - Kenova, WV 1405 Oak Street Kenova WV 25530 Wayne RT 14280 14280 2012 5000000.00000000 MAI 12-04-2021 5000000.00000000 12-04-2021 MAI 1.00000000 6 05-01-2024 N CVS Pharmacy 13207 01-31-2038 UW CREFC C 09-30-2025 CVS Pharmacy - Abbeville, LA 1100 Veterans Memorial Drive Abbeville LA 70510 Vermilion Parish RT 13225 13225 2012 4680000.00000000 MAI 01-15-2022 4680000.00000000 01-15-2022 MAI 1.00000000 6 05-01-2024 N CVS Pharmacy 13225 01-31-2038 UW CREFC C 09-30-2025 Tractor Supply - Holden, ME 137 Main Road Holden ME 04429 Penobscot RT 19050 19050 2020 4600000.00000000 MAI 01-21-2022 4600000.00000000 01-21-2022 MAI 1.00000000 6 05-01-2024 N Tractor Supply Company 19050 10-31-2035 UW CREFC C 09-30-2025 Kum & Go - North Little Rock, AR 8801 Maumelle Boulevard North Little Rock AR 72113 Pulaski RT 4995 4995 2012 4300000.00000000 MAI 01-27-2022 4300000.00000000 01-27-2022 MAI 1.00000000 6 05-01-2024 N Kum & Go 4977 11-28-2032 UW CREFC C 09-30-2025 Forsyth Memorial Hospital - Winston-Salem, NC 725 Highland Oaks Drive, Unit 200 Winston Salem NC 27103 Forsyth OF 15644 15644 1997 2021 3940000.00000000 MAI 01-20-2022 3940000.00000000 01-20-2022 MAI 1.00000000 6 05-01-2024 N Forsyth Medical 17190 03-31-2031 UW CREFC C 09-30-2025 Dollar Tree - Teaneck, NJ 1187 Teaneck Road Teaneck NJ 07666 Bergen RT 10700 10700 2021 3800000.00000000 MAI 01-04-2022 3800000.00000000 01-04-2022 MAI 1.00000000 6 05-01-2024 N Dollar Tree 11062 06-30-2031 UW CREFC C 09-30-2025 CVS Pharmacy - Anderson, IN 2419 Nichol Avenue Anderson IN 46016 Madison RT 10125 10125 1998 3150000.00000000 MAI 01-11-2022 3150000.00000000 01-11-2022 MAI 1.00000000 1.00000000 6 05-01-2024 N CVS Pharmacy 10182 10-31-2033 10-01-2024 09-30-2025 10444907.10000000 2362396.33000000 8082510.77000000 7675916.77000000 UW CREFC 3120436.09900000 2.59020000 2.45990000 C 09-30-2025 Sherwin Williams - Hilliard, OH 3873 Park Mill Run Drive Hilliard OH 43026 Franklin RT 5453 5453 1995 2021 2750000.00000000 MAI 01-14-2022 2750000.00000000 01-14-2022 MAI 1.00000000 6 05-01-2024 N Sherwin Williams 5571 12-31-2032 UW CREFC C 09-30-2025 Family Dollar - Pennsauken, NJ 7407 Maple Avenue Pennsauken NJ 08109 Camden RT 9000 9000 2020 2600000.00000000 MAI 01-07-2022 2600000.00000000 01-07-2022 MAI 1.00000000 6 05-01-2024 N Family Dollar 9204 04-30-2030 UW CREFC C 09-30-2025 Family Dollar - Trenton, NJ 208 Chambers St Trenton NJ 08609 Mercer RT 9441 9441 1950 2019 2600000.00000000 MAI 01-07-2022 2600000.00000000 01-07-2022 MAI 1.00000000 6 05-01-2024 N Family Dollar 9441 03-31-2029 UW CREFC C 09-30-2025 Dollar General - National Park, NJ 618 Hessian Avenue National Park NJ 08063 Gloucester RT 7545 7545 2019 2500000.00000000 MAI 01-11-2022 2500000.00000000 01-11-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 7545 02-28-2034 UW CREFC C 09-30-2025 Dollar Tree - Fridley, MN 775 53rd Avenue Northeast Fridley MN 55421 Anoka RT 8700 8700 2021 2200000.00000000 MAI 01-26-2022 2200000.00000000 01-26-2022 MAI 1.00000000 6 05-01-2024 N Dollar Tree 8883 01-31-2032 UW CREFC C 09-30-2025 Dollar General - Greensburg, PA 1247 Business Route 66 Greensburg PA 15601 Westmoreland RT 10825 10825 1970 2022 2000000.00000000 MAI 01-10-2022 2000000.00000000 01-10-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 10825 01-31-2032 UW CREFC C 09-30-2025 Dollar General - East Lyme, CT 144 Boston Post Road East Lyme CT 06333 New London RT 7456 7456 2020 1930000.00000000 MAI 01-25-2022 1930000.00000000 01-25-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 7648 10-31-2035 UW CREFC C 09-30-2025 Dollar General - Hammond, LA 27707 La Highway 43 Hammond LA 70403 Livingston Parish RT 10640 10640 2021 1900000.00000000 MAI 01-15-2022 1900000.00000000 01-15-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 10725 01-31-2036 UW CREFC C 09-30-2025 Dollar General - Brandon, MS 1932 Highway 471 Brandon MS 39047 Rankin RT 9332 9332 2019 1900000.00000000 MAI 01-17-2022 1900000.00000000 01-17-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 9332 08-31-2034 UW CREFC C 09-30-2025 Dollar General - Edinburg, TX 1311 West Owassa Road Edinburg TX 78539 Hidalgo RT 9014 9014 2010 1810000.00000000 MAI 01-12-2022 1810000.00000000 01-12-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 9050 08-31-2031 UW CREFC C 09-30-2025 Dollar Tree - Abilene, TX 6809 Buffalo Gap Road Abilene TX 79606 Taylor RT 9984 9984 2021 1800000.00000000 MAI 01-21-2022 1800000.00000000 01-21-2022 MAI 1.00000000 6 05-01-2024 N Dollar Tree 10067 03-31-2032 UW CREFC C 09-30-2025 Dollar General - Bossier City, LA 5500 Barksdale Boulevard Bossier City LA 71112 Bossier Parish RT 10640 10640 2021 1730000.00000000 MAI 01-15-2022 1730000.00000000 01-15-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 8948 09-30-2036 UW CREFC C 09-30-2025 Dollar General - Walker, LA 30332 Walker Road N. Walker LA 70785 Livingston Parish RT 9100 9100 2019 1640000.00000000 MAI 01-15-2022 1640000.00000000 01-15-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 9185 05-31-2034 UW CREFC C 09-30-2025 Dollar General - Texarkana, AR 2307 East Broad Street Texarkana AR 71854 Miller RT 9100 9100 2021 1600000.00000000 MAI 01-05-2022 1600000.00000000 01-05-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 9301 07-31-2036 UW CREFC C 09-30-2025 Family Dollar - Casper, WY 3654 Salt Creek Highway Casper WY 82601 Natrona RT 9180 9180 2022 1600000.00000000 MAI 01-20-2022 1600000.00000000 01-20-2022 MAI 1.00000000 6 05-01-2024 N Family Dollar 9283 12-31-2031 UW CREFC C 09-30-2025 Dollar General - Omaha, NE 5719 North 16th Street Omaha NE 68110 Douglas RT 7489 7489 2022 1560000.00000000 MAI 01-05-2022 1560000.00000000 01-05-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 7634 01-31-2037 UW CREFC C 09-30-2025 Family Dollar - Lafayette, LA 1944 Moss Street Lafayette LA 70501 Lafayette Parish RT 8320 8320 2017 1440000.00000000 MAI 01-15-2022 1440000.00000000 01-15-2022 MAI 1.00000000 6 05-01-2024 N Family Dollar 8366 04-30-2032 UW CREFC C 09-30-2025 Sherwin Williams - Saginaw, MI 8405 Gratiot Road Saginaw MI 48609 Saginaw RT 4000 4000 2007 1350000.00000000 Non-MAI 01-03-2022 1350000.00000000 01-03-2022 MAI 1.00000000 6 05-01-2024 N Sherwin Williams 4000 09-30-2031 UW CREFC C 09-30-2025 Dollar General - Cameron, NC 19807 North Carolina Highway 27 Cameron NC 28326 Harnett RT 9014 9014 2007 1260000.00000000 MAI 01-20-2022 1260000.00000000 01-20-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 9191 02-28-2031 UW CREFC C 09-30-2025 Dollar General - Kingman, AZ 4405 Stockton Hill Road Kingman AZ 86409 Mohave RT 9014 9014 2004 1070000.00000000 MAI 01-15-2022 1070000.00000000 01-15-2022 MAI 1.00000000 6 05-01-2024 N Dollar General 9012 05-31-2031 UW CREFC C 09-30-2025 false false 68000000.00000000 205038.13000000 .03501600 .00018840 205038.13000000 .00000000 .00000000 68000000.00000000 68000000.00000000 04-01-2026 1 false .00000000 .00000000 2500.00000000 0 Midland false .00000000 Prospectus Loan ID 3 03-12-2026 04-13-2026 SMC 03-04-2022 52000000.00000000 120 03-06-2032 0 .04045000 .04045000 3 1 120 04-06-2022 true 1 PP 3 181126.11000000 52000000.00000000 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 MF 208 208 2021 179000000.00000000 MAI 01-24-2022 179000000.00000000 01-24-2022 MAI .63000000 1.00000000 6 05-06-2024 N 01-01-2025 09-30-2025 9311923.96000000 9645233.86670000 1115312.27000000 1999523.42340000 8196611.69000000 7645710.44330000 8089321.69000000 7584980.44330000 UW CREFC 4306239.60780000 1.90000000 1.77550000 1.88000000 1.76140000 F F false false 52000000.00000000 181126.11000000 .04045000 .00017590 181126.11000000 .00000000 .00000000 52000000.00000000 52000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 4 03-12-2026 04-13-2026 MSBNA 12-10-2021 41213720.00000000 120 01-09-2032 0 .02791960 .02791960 3 1 120 02-09-2022 true 1 A1 3 99085.52000000 41213720.00000000 1 1 1 0 true true false false false 07-08-2031 .00000000 .00000000 601 Lexington Avenue 601 Lexington Avenue New York NY 10022 New York OF 1684166 1675659 1977 2021 1700000000.00000000 MAI 10-01-2021 1700000000.00000000 10-01-2021 MAI .96000000 .99460000 6 05-09-2024 N Kirkland & Ellis 725305 12-31-2026 Blackstone 269901 12-31-2027 New York University 195326 10-31-2049 09-30-2021 01-01-2025 12-31-2025 159706333.52000000 180024090.00000000 64433228.00000000 78819006.00000000 95273105.52000000 101205084.00000000 92110482.77000000 98042461.00000000 UW CREFC 28307373.00000000 4.65000000 3.57520000 4.50000000 3.46350000 F F 12-31-2025 false false 41213720.00000000 99085.53000000 .02791960 .00021340 99085.53000000 .00000000 .00000000 41213720.00000000 41213720.00000000 04-09-2026 1 false .00000000 .00000000 .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 5 03-12-2026 04-13-2026 SMC 02-04-2022 33900000.00000000 120 02-06-2032 0 .04910000 .04910000 3 1 120 03-06-2022 true 1 PP 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 .82000000 .75100000 6 05-06-2024 N THE NYC SCHOOL CONSTR. 181659 01-26-2039 THE NYC SCHOOL CONSTR 106431 03-14-2041 SEED SUITE LLC 48873 12-31-2027 10-31-2021 01-01-2025 12-31-2025 34094760.10000000 31252968.00000000 13561974.41000000 16438556.00000000 20532785.69000000 14814412.00000000 19297174.49000000 13596830.00000000 UW CREFC 14436491.00000000 3.65000000 1.02620000 3.43000000 .94180000 F F 12-31-2025 false false 33900000.00000000 143331.08000000 .04910000 .00027590 143331.08000000 .00000000 .00000000 33900000.00000000 33900000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 KeyBank false .00000000 Prospectus Loan ID 6 03-12-2026 04-13-2026 MSBNA 02-28-2022 33000000.00000000 120 03-01-2032 360 .04510000 .04510000 3 1 60 04-01-2022 true 1 WL 5 128159.17000000 33000000.00000000 1 1 1 0 true true true false false 02-29-2024 11-30-2031 11-30-2031 .00000000 .00000000 Mountain's Edge Marketplace 7815-8015 Blue Diamond Road Las Vegas NV 89178 Clark RT 115051 115051 2017 46500000.00000000 MAI 12-17-2021 46500000.00000000 12-17-2021 MAI .99000000 .98260000 6 X Ross Dress for Less, Inc. Store #2185 22000 01-31-2031 Mtns Edge Fitness, LLC 18957 04-30-2031 Mountains Edge Master Association 6618 10-31-2031 12-31-2021 01-01-2025 09-30-2025 3869237.95000000 3993824.74680000 828830.68000000 1015405.79020000 3040407.27000000 2978418.95660000 2767515.85000000 2811594.95660000 UW CREFC 1508970.86670000 1.51000000 1.97380000 1.38000000 1.86330000 F F 09-30-2025 false false 33000000.00000000 128159.17000000 .04510000 .00028840 128159.17000000 .00000000 .00000000 33000000.00000000 33000000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 7 03-12-2026 04-13-2026 MSBNA 02-14-2022 30430000.00000000 120 03-01-2032 360 .04000000 .04000000 3 1 24 04-01-2022 true 1 PP 5 104814.44000000 30430000.00000000 1 1 1 0 true true false false false 10-31-2031 .00000000 .00000000 Midtown Square 1237 Coolidge Highway Troy MI 48084 Oakland RT 580251 580251 2000 127800000.00000000 MAI 12-02-2021 127800000.00000000 12-02-2021 MAI .99000000 .99750000 6 05-01-2024 N HOME DEPOT U.S.A., INC (#2706) 149088 01-31-2036 TARGET CORPORATION(#1313) 148200 01-31-2027 KOHL'S MICHIGAN, L.P. 89653 01-31-2027 12-31-2021 01-01-2025 06-30-2025 9871833.51000000 10691738.00000000 2401539.34000000 2979853.98000000 7470294.17000000 7711884.02000000 7136984.20000000 7328892.02000000 UW CREFC 4607821.44000000 1.62000000 1.67370000 1.55000000 1.59050000 F F 06-30-2025 false false 29371383.66000000 145277.47000000 .04000000 .00026340 101168.10000000 44109.37000000 .00000000 29327274.29000000 29327274.29000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Wells Fargo false .00000000 Prospectus Loan ID 8 03-12-2026 04-13-2026 BMO 12-01-2021 30000000.00000000 60 12-06-2026 0 .02494500 .02494500 3 1 60 01-06-2022 true 1 A1 7 64441.25000000 30000000.00000000 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 01-01-2025 12-31-2025 48187868.00000000 49081490.00000000 13726489.00000000 13076909.00000000 34461379.00000000 36004581.00000000 34329793.00000000 35872994.00000000 UW CREFC 12987218.00000000 5.56000000 2.77230000 5.54000000 2.76220000 F F 09-30-2025 false false 30000000.00000000 64441.25000000 .02494500 .00028340 64441.25000000 .00000000 .00000000 30000000.00000000 30000000.00000000 04-06-2026 12-06-2026 1 false .00000000 .00000000 .00000000 0 KeyBank false .00000000 Prospectus Loan ID 9 03-12-2026 04-13-2026 SMC 03-04-2022 28100000.00000000 120 03-06-2032 360 .04170000 .04170000 3 1 0 04-06-2022 true 1 PP 2 136922.25000000 28063980.17000000 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 .71000000 .82750000 6 05-06-2024 N 12-31-2021 01-01-2025 09-30-2025 3905961.20000000 5501881.08000000 2051136.94000000 3165147.04340000 1854824.26000000 2336734.03660000 1659526.20000000 2116658.79660000 UW CREFC 660378.70670000 3.53850000 3.20520000 F Fairfield Inn Cortland 3707 NY-281 Cortland NY 13045 Cortland LO 81 89 2020 2020 17500000.00000000 MAI 02-01-2022 10500000.00000000 02-01-2022 MAI .83000000 .62710000 6 05-06-2024 N 12-31-2021 01-01-2025 12-31-2025 3017833.21000000 3273322.97000000 1529793.65000000 1839359.29000000 1488039.56000000 1433963.68000000 1367326.23000000 1303030.76000000 UW CREFC 330189.35000000 4.34290000 3.94630000 F Home2 Suites Utica 119-125 North Genesee Street Utica NY 13502 Oneida LO 89 95 2017 17000000.00000000 MAI 02-01-2022 17500000.00000000 02-01-2022 MAI .88000000 .91890000 6 05-06-2024 N 12-31-2021 01-01-2025 09-30-2025 3063173.79000000 4505817.21330000 1446284.12000000 2495812.40000000 1616889.67000000 2010004.81330000 1494362.72000000 1829772.13330000 UW CREFC 550315.40000000 3.65250000 3.32500000 F TownePlace Suites New Hartford 4760 Middle Settlement Road New Hartford NY 13492 Oneida LO 95 139 1985 16000000.00000000 MAI 02-01-2022 17000000.00000000 02-01-2022 MAI .69000000 .79100000 6 05-06-2024 N 12-31-2021 01-01-2025 09-30-2025 3066172.72000000 3713008.94660000 1925400.47000000 2184325.94010000 1140772.25000000 1528683.00650000 1018125.34000000 1380162.64650000 UW CREFC 534592.26670000 2.85950000 2.58170000 F Best Western Fishkill 14 Schuyler Boulevard Fishkill NY 12524 Dutchess LO 139 81 2003 2021 10500000.00000000 MAI 02-01-2022 16000000.00000000 02-01-2022 MAI .52000000 .88590000 6 05-06-2024 N 12-31-2021 01-01-2025 09-30-2025 2104623.83000000 5210851.65330000 1270272.47000000 2882808.78330000 834351.36000000 2328042.87000000 750166.41000000 2119608.79000000 UW CREFC 503145.72000000 4.62700000 4.21270000 F false false 26125016.03000000 136922.25000000 .04170000 .00018840 93810.58000000 43111.67000000 .00000000 26081904.36000000 26081904.36000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 10 03-12-2026 04-13-2026 BMO 03-01-2022 27622500.00000000 120 03-06-2032 0 .04250000 .04250000 3 1 120 04-06-2022 true 1 WL 3 101090.68000000 27622500.00000000 1 1 1 0 true true false false false 09-05-2031 .00000000 .00000000 Fleet Farm Waukee 1300 SE Kettlestone Boulevard Waukee IA 50263 Dallas RT 196818 187834 2019 43400000.00000000 MAI 02-02-2022 43400000.00000000 02-02-2022 MAI 1.00000000 1.00000000 6 05-06-2024 N Fleet Farm Group LLC Commercial 196818 04-15-2044 01-01-2025 12-31-2025 2499018.36000000 2675932.85000000 91981.72200000 2499018.36000000 2583951.12800000 2499018.36000000 2378259.12800000 UW CREFC 1190261.23200000 2.10000000 2.17090000 2.10000000 1.99810000 F F 12-31-2025 false false 27622500.00000000 101090.68000000 .04250000 .00018840 101090.68000000 .00000000 .00000000 27622500.00000000 27622500.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 11 03-12-2026 04-13-2026 MSBNA, BMO 02-25-2022 24229075.20000000 120 03-06-2032 0 .03864656 .03864656 3 1 120 04-06-2022 true 1 A1 3 80631.90000000 24229075.20000000 1 17 17 0 true true true false false 09-05-2031 09-05-2031 .00000000 .00000000 4000 Principio Parkway 4000 Principio Parkway East North East MD 21901 Cecil WH 1194744 1194744 2006 140000000.00000000 MAI 12-15-2021 140000000.00000000 12-15-2021 MAI 1.00000000 1.00000000 6 X Restoration Hardware, Inc. 1194744 02-29-2028 12-31-2021 01-01-2025 09-30-2025 6501553.48000000 56717704.00000000 1145057.60000000 12081448.45320000 5356495.88000000 44636255.54680000 4938335.48000000 41332843.20010000 UW CREFC 17452501.05330000 2.55760000 2.36830000 C 09-30-2025 Joe B Jackson Parkway 2020 Joe B. Jackson Parkway Murfreesboro TN 37127 Rutherford WH 1016281 1016281 2012 132100000.00000000 MAI 12-21-2021 132100000.00000000 12-21-2021 MAI 1.00000000 6 X Amazon.com Services, Inc. 1016281 09-30-2027 12-31-2021 5326380.46000000 508544.41000000 4817836.04000000 4462137.69000000 UW CREFC C 09-30-2025 Amazon Fulfillment Center - Chesterfield 1901 Meadowville Technology Parkway Chester VA 23836 Chesterfield WH 1016281 1016281 2012 115400000.00000000 MAI 12-15-2021 115400000.00000000 12-15-2021 MAI 1.00000000 6 X Amazon.com Services, Inc. 1016281 09-30-2027 12-31-2021 6711850.53000000 1587535.52000000 5124315.02000000 4768616.67000000 UW CREFC C 09-30-2025 UPS Distribution Building 52 Pettengill Road Londonderry NH 03053 Rockingham WH 614240 614240 2015 123000000.00000000 MAI 01-03-2022 123000000.00000000 01-03-2022 MAI 1.00000000 6 X UPS Supply Chain Solutions, Inc. 614240 05-31-2030 12-31-2021 5099300.77000000 1459081.02000000 3640219.74000000 3425235.74000000 UW CREFC C 09-30-2025 Amazon Fulfillment Center - Spartanburg 510 John Dodd Road Spartanburg SC 29303 Spartanburg WH 1015740 1015740 2012 112500000.00000000 MAI 12-23-2021 112500000.00000000 12-23-2021 MAI 1.00000000 6 X Amazon.com Services, Inc. 1015740 09-30-2027 12-31-2021 5001108.99000000 401290.27000000 4599818.72000000 4244309.72000000 UW CREFC C 09-30-2025 BJ's Wholesale Club Distribution Center 309 Dulty's Lane Burlington NJ 08016 Burlington WH 633836 633836 2001 107900000.00000000 MAI 12-22-2021 107900000.00000000 12-22-2021 MAI 1.00000000 6 X BJ's Wholesale Club, Inc. 633836 07-31-2033 12-31-2021 3660335.52000000 171164.23000000 3489171.29000000 3267328.69000000 UW CREFC C 09-30-2025 5300 Centerpoint Parkway 5300 Centerpoint Parkway Groveport OH 43125 Franklin WH 581342 581342 2014 57600000.00000000 MAI 12-16-2021 57600000.00000000 12-16-2021 MAI 1.00000000 6 X Avnet, Inc. 581342 09-30-2026 12-31-2021 3214617.47000000 431313.52000000 2783303.95000000 2579834.25000000 UW CREFC C 09-30-2025 Midwest Commerce Center 17001 Mercury Street Gardner KS 66030 Johnson WH 645462 645462 2018 50400000.00000000 MAI 12-20-2021 50400000.00000000 12-20-2021 MAI 1.00000000 6 X ELC Distribution Center LLC 645462 08-31-2032 12-31-2021 3046812.96000000 315274.39000000 2731538.57000000 2505626.87000000 UW CREFC C 09-30-2025 725 Darlington Avenue 725 Darlington Avenue Mahwah NJ 07430 Bergen WH 167424 167424 1999 2010 51400000.00000000 Non-MAI 12-09-2021 51400000.00000000 12-09-2021 MAI 1.00000000 6 X YNAP Corporation 167424 04-30-2035 12-31-2021 2864263.12000000 837844.89000000 2026418.23000000 1967819.83000000 UW CREFC C 09-30-2025 Red Rock Business park 10100 89th Avenue North Maple Grove MN 55369 Hennepin WH 319062 319062 2015 39500000.00000000 MAI 12-15-2021 39500000.00000000 12-15-2021 MAI 1.00000000 6 X Bunzl Minneapolis, LLC 155313 08-31-2029 Pelican Bio Thermal LLC 117242 09-30-2031 Countrywide Tire and Rubber, Inc. 46507 10-31-2028 12-31-2021 2867390.05000000 1091484.70000000 1775905.35000000 1664233.65000000 UW CREFC C 09-30-2025 7303 Rickenbacker Parkway West 7303 Rickenbacker Parkway West Columbus OH 43217 Franklin WH 357504 357504 2020 33400000.00000000 MAI 12-16-2021 33400000.00000000 12-16-2021 MAI 1.00000000 6 X SYNNEX Corporation 357504 05-15-2028 12-31-2021 1590343.21000000 179543.30000000 1410799.91000000 1285673.51000000 UW CREFC C 09-30-2025 4836 Hickory Hill Road 4836 Hickory Hill Road Memphis TN 38141 Shelby WH 646160 646160 1984 35500000.00000000 MAI 01-03-2022 35500000.00000000 01-03-2022 MAI 1.00000000 6 X Barrett Distribution Centers, LLC 646160 04-30-2027 12-31-2021 1518188.24000000 259541.65000000 1258646.59000000 1032490.59000000 UW CREFC C 09-30-2025 FedEx World Service Center 7000 West Post Road Las Vegas NV 89113 Clark WH 95953 95953 2011 30400000.00000000 MAI 12-14-2021 30400000.00000000 12-14-2021 MAI 1.00000000 6 X Federal Express Corporation 95953 09-30-2030 12-31-2021 1399009.00000000 164775.87000000 1234233.13000000 1200649.58000000 UW CREFC C 09-30-2025 Amcor Rigid Plastics 3201 Bearing Drive Franklin IN 46131 Johnson IN 422912 422912 1974 2006 29800000.00000000 MAI 12-28-2021 29800000.00000000 12-28-2021 MAI 1.00000000 6 X Amcor Rigid Plastics USA, Inc. 422912 06-30-2029 12-31-2021 1717991.87000000 105501.70000000 1612490.16000000 1464470.96000000 UW CREFC C 09-30-2025 Blue Triton Brands 900 Commerce Parkway West Drive Greenwood IN 46143 Johnson IN 294388 294388 2008 2020 27500000.00000000 MAI 12-28-2021 27500000.00000000 12-28-2021 MAI 1.00000000 6 X BlueTriton Brands, Inc. 294388 07-31-2031 12-31-2021 1739623.36000000 710533.70000000 1029089.66000000 926053.86000000 UW CREFC C 09-30-2025 Mt. Comfort Commercial Park Building 111 6825 West County Road 400 North Greenfield IN 46140 Hancock WH 245041 245041 2008 2020 24300000.00000000 MAI 12-15-2021 24300000.00000000 12-15-2021 MAI 1.00000000 6 X Envigo RMS, LLC 136574 09-30-2034 Allegion Access 108467 02-28-2027 12-31-2021 1790931.36000000 494996.94000000 1295934.42000000 1210170.07000000 UW CREFC C 09-30-2025 Ryerson-Eldridge IA 951 Trails Road Eldridge IA 52748 Scott IN 175151 171951 1997 2001 17600000.00000000 MAI 12-15-2021 17600000.00000000 12-15-2021 MAI 1.00000000 6 X Joseph T. Ryerson & Son, Inc. 175151 08-31-2033 12-31-2021 1128453.40000000 245076.60000000 883376.80000000 823193.95000000 UW CREFC C 09-30-2025 false false 24229075.20000000 80631.90000000 .03864656 .00030090 80631.90000000 .00000000 .00000000 24229075.20000000 24229075.20000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Berkadia false .00000000 Prospectus Loan ID 12 03-12-2026 04-13-2026 SMC 12-22-2021 21000000.00000000 120 01-06-2032 0 .03750000 .03750000 3 1 120 02-06-2022 true 1 WL 3 67812.50000000 21000000.00000000 1 1 1 0 true true false false false 10-05-2031 .00000000 .00000000 1021-1023 38th Street 1021-1023 38th Street Brooklyn NY 11219 Kings OF 56512 56512 2019 32900000.00000000 MAI 11-01-2021 32900000.00000000 11-01-2021 MAI 1.00000000 1.00000000 6 05-06-2024 N Human Care Services 14961 10-31-2036 Beitel Corp. 8435 11-30-2036 Beitel Property Management 8435 11-30-2036 01-01-2025 12-31-2025 1888548.17000000 2232552.85000000 158427.95000000 256008.42000000 1730120.21000000 1976544.43000000 1662305.87000000 1908730.43000000 UW CREFC 798437.50000000 2.17000000 2.47550000 2.08000000 2.39060000 F F 12-31-2025 false false 21000000.00000000 67812.50000000 .03750000 .00018840 67812.50000000 .00000000 .00000000 21000000.00000000 21000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 13 03-12-2026 04-13-2026 SMC 12-28-2021 20000000.00000000 84 01-01-2029 0 .03778000 .03778000 3 1 84 02-01-2022 true 1 PP 3 65065.56000000 20000000.00000000 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 841283 800119 1921 2010 162000000.00000000 MAI 08-30-2021 162000000.00000000 08-30-2021 MAI .95000000 .76350000 6 X Rocket Close LLC 305964 01-31-2032 Honigman Miller Schwartz and Cohn LLP 167793 11-30-2035 Board of Trustees of Michigan State University 46598 09-30-2031 09-30-2021 01-01-2025 12-31-2025 24218140.00000000 96810673.00000000 8751047.37000000 42729819.39000000 15467092.00000000 54080853.61000000 14276323.63000000 50066359.61000000 UW CREFC 12996320.00000000 4.16120000 3.85230000 C 12-31-2025 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 .91000000 6 X Rocket Mortgage LLC 410787 07-31-2028 JP Morgan Chase Bank 37671 05-31-2027 Rock Security LLC 17490 06-30-2027 09-30-2021 15190314.00000000 5694242.00000000 9496072.00000000 8693152.00000000 UW CREFC C 12-31-2025 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 .80000000 6 X Rocket Mortgage LLC 171244 08-31-2028 Rocket Homes Real Estate LLC 29897 08-31-2028 Rock Events LLC 12420 08-31-2028 09-30-2021 11740667.00000000 5139250.00000000 6601417.00000000 6142746.00000000 UW CREFC C 12-31-2025 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 .89000000 6 X Rocket Mortgage LLC 122475 04-30-2027 1001 Woodward Avenue Tenant LLC 56352 10-31-2033 Southeast Michigan Council of Governments 15336 05-31-2033 09-30-2021 11833265.00000000 4506929.00000000 7326336.00000000 6887443.03000000 UW CREFC C 12-31-2025 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 .93000000 6 X Rocket Mortgage LLC 156020 03-31-2032 Kitch Drutchas Wagner Valitutti & Sherbrook P.C. 56265 12-31-2036 Fifth Third Bank 31206 10-31-2030 09-30-2021 10421702.00000000 4768719.00000000 5652984.00000000 5096070.00000000 UW CREFC C 12-31-2025 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 Tony & Dean Holdings LLC 6711 04-30-2034 Thirteen01 Restaurant Group LLC 2443 01-31-2026 Citizen Yoga Detroit LLC 2300 01-31-2030 09-30-2021 4333672.00000000 2201877.00000000 2131796.00000000 2078882.00000000 UW CREFC C 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 C 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 Autobooks, Inc. 12083 05-31-2027 H&M Hernes & Mauritz LP 10181 01-31-2027 Mastronardi-USA Distribution Services, INC 6052 08-31-2031 09-30-2021 4058229.00000000 1375879.00000000 2682351.00000000 2454589.00000000 UW CREFC C 12-31-2025 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 18925 Livernois LLC, 7839 03-31-2030 Yiamas Hospitality Group, LLC 3000 Immersive Innovations LLC 2865 08-31-2029 09-30-2021 3237726.00000000 1504379.00000000 1733347.00000000 1683875.00000000 UW CREFC C The Assembly 1700 W. Fort Street Detroit MI 48216 Wayne MF 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 C 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 C Vinton 600 Woodward Avenue Detroit MI 48226 Wayne MF 21 21 1917 2018 17500000.00000000 MAI 08-30-2021 17500000.00000000 08-30-2021 MAI .62000000 6 X 09-30-2021 1278493.00000000 886306.00000000 392187.00000000 377822.93000000 UW CREFC C 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 C 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 .95000000 6 X Detroit Labs, LLC 18843 01-31-2026 NextEnergy Center 5377 Lisa Spindler Photography, Inc. 4384 09-30-2021 787387.00000000 370639.00000000 416748.00000000 367719.00000000 UW CREFC C 12-31-2025 false false 20000000.00000000 65065.56000000 .03778000 .00066340 65065.56000000 .00000000 .00000000 20000000.00000000 20000000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Bernard Financial false .00000000 Prospectus Loan ID 14 03-12-2026 04-13-2026 AREF 02-02-2022 20000000.00000000 120 02-06-2032 0 .03885000 .03885000 3 1 120 03-06-2022 true 1 PP 3 66908.33000000 20000000.00000000 1 4 4 0 true true false false false 10-05-2031 .00000000 .00000000 Rancho Cordova Town Center 10801-10937 Olson Drive Rancho Cordova CA 95670 Sacramento RT 148656 148656 1988 34000000.00000000 MAI 11-18-2021 34000000.00000000 11-18-2021 MAI .94000000 .88950000 6 05-06-2024 N Ross 26968 01-31-2027 Marshall's 25252 08-31-2027 Michael's Stores, Inc 20800 06-30-2026 09-30-2021 01-01-2025 09-30-2025 3761975.16000000 3756845.33340000 1045411.71000000 1221183.78660000 2716563.44000000 2535661.54680000 2592361.38000000 2411459.54680000 UW CREFC 855730.77330000 2.96320000 2.81800000 F 09-01-2025 Prune Tree Center 17533-17643 Vierra Canyon Road Prunedale CA 93907 Monterey RT 131655 131655 1989 2016 28050000.00000000 MAI 07-04-2021 28050000.00000000 07-04-2021 MAI .94000000 .94220000 6 05-06-2024 N Safeway 35722 05-31-2029 CVS 31472 06-30-2029 Edgar& Juanita Barrera 7307 08-31-2024 09-30-2021 01-01-2025 09-30-2025 2461831.72000000 2911938.66670000 714085.30000000 1104696.07990000 1747746.42000000 1807242.58680000 1637748.69000000 1697244.58680000 UW CREFC 705978.66670000 2.55990000 2.40410000 F 09-01-2025 Rimrock Plaza 4771-4791 East Palm Canyon Drive Palm Springs CA 92264 Riverside RT 96348 96348 1982 20500000.00000000 MAI 07-24-2021 20500000.00000000 07-24-2021 MAI .81000000 .82950000 6 05-06-2024 N Von s Store #29-2384-00 41330 05-31-2031 Eisenhower Medical Center 9790 10-31-2030 Palm Springs Public Library 6000 08-31-2028 09-30-2021 01-01-2025 09-30-2025 1572637.62000000 1765330.66670000 557199.49000000 652106.07990000 1015438.13000000 1113224.58680000 934939.39000000 1032725.58680000 UW CREFC 515956.00000000 2.15760000 2.00160000 F 09-01-2025 Sandstone Village 42 South River Road St George UT 84790 Washington RT 88456 88456 2004 18800000.00000000 MAI 11-22-2021 18800000.00000000 11-22-2021 MAI .98000000 .94290000 6 05-06-2024 N TJ Mac #0663 48067 05-31-2029 Hive Therapy 13488 10-31-2030 Minlcy Couture, LLC 9250 06-06-2027 09-30-2021 01-01-2025 09-30-2025 1386453.36000000 1651040.00000000 284605.10000000 380005.98660000 1101848.26000000 1271034.01340000 1027943.29000000 1197128.01340000 UW CREFC 473169.33330000 2.68620000 2.53000000 F 09-01-2025 false false 20000000.00000000 66908.33000000 .03885000 .00018840 66908.33000000 .00000000 .00000000 20000000.00000000 20000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 15 03-12-2026 04-13-2026 BMO 03-14-2022 19500000.00000000 120 04-06-2032 0 .04205000 .04205000 3 1 120 05-06-2022 true 1 WL 3 .00000000 19500000.00000000 1 1 1 0 true true false false false 10-05-2031 .00000000 .00000000 Stadium Crossings 2125 East Katella Avenue Anaheim CA 92806 Orange OF 106067 106067 1999 2021 32500000.00000000 MAI 02-08-2022 32500000.00000000 02-08-2022 MAI .94000000 .94840000 6 05-06-2024 N County of Orange 53674 03-31-2028 Defense Contract Audit Agency 20828 08-22-2038 Preferred Testing Labs, Inc. t0000354) 12108 02-28-2026 12-31-2021 01-01-2025 12-31-2025 3542135.50000000 3512482.99000000 1608318.90000000 1855001.67000000 1933816.59000000 1657481.32000000 1919391.48000000 1643056.32000000 UW CREFC 831363.56000000 2.33000000 1.99370000 2.31000000 1.97630000 F F 12-31-2025 false false 19500000.00000000 70608.96000000 .04205000 .00018840 70608.96000000 .00000000 .00000000 19500000.00000000 19500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 16 03-12-2026 04-13-2026 BMO 01-21-2022 15000000.00000000 120 02-06-2032 0 .03960000 .03960000 3 1 120 03-06-2022 true 1 PP 3 51150.00000000 15000000.00000000 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 .99000000 6 05-06-2024 N 10-31-2021 01-01-2025 06-30-2025 5277620.00000000 9782024.00000000 2436338.00000000 4994512.00000000 2841282.00000000 4787512.00000000 2823600.00000000 4767312.00000000 UW CREFC 1353444.00000000 3.53730000 3.52240000 F 12-31-2024 2027-2127 Emmons Avenue 2027-2127 Emmons Avenue Brooklyn NY 11235 Kings RT 56793 57526 1996 44300000.00000000 MAI 11-23-2021 44300000.00000000 11-23-2021 MAI .93000000 6 05-06-2024 N 10-31-2021 01-01-2025 06-30-2025 3312436.00000000 9026652.00000000 1059300.00000000 2525816.00000000 2253136.00000000 6500836.00000000 2203779.00000000 6469286.00000000 UW CREFC 2125542.00000000 3.05840000 3.04360000 F 12-31-2024 false false 15000000.00000000 51150.00000000 .03960000 .00017590 51150.00000000 .00000000 .00000000 15000000.00000000 15000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 KeyBank false .00000000 Prospectus Loan ID 17 03-12-2026 04-13-2026 SMC 12-30-2021 13350000.00000000 120 01-06-2032 360 .04275000 .04275000 3 1 0 02-06-2022 true 1 WL 2 65869.51000000 13294873.14000000 1 1 1 0 false true false false false 10-05-2031 .00000000 .00000000 Foothill Center 1905, 1957, 1973 1987 & 1999 Foothill Parkway Corona CA 92881 Riverside RT 33904 33904 2019 23000000.00000000 MAI 12-28-2021 23000000.00000000 12-28-2021 MAI .89000000 .96320000 6 05-06-2024 N Circle K Stores, Inc. #2706063 3000 05-31-2041 RAIKOT, LLC dba The Habit Burger Grill #210 2700 04-30-2035 Starbucks #51971 2700 04-30-2029 01-01-2025 12-31-2025 1740722.12000000 2007749.73000000 543554.66000000 756521.70000000 1197167.46000000 1251228.03000000 1173434.66000000 1227495.03000000 UW CREFC 790434.12000000 1.51000000 1.58300000 1.48000000 1.55290000 F F 12-31-2025 false false 12383358.32000000 65869.51000000 .04275000 .00058840 45586.24000000 20283.27000000 .00000000 12363075.05000000 12363075.05000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 18 03-12-2026 04-13-2026 SMC 12-14-2021 12250000.00000000 120 01-06-2032 0 .03954000 .03954000 3 1 120 02-06-2022 true 1 WL 3 41709.21000000 12250000.00000000 1 13 13 0 true true false false false 10-05-2031 .00000000 .00000000 273 Maverick Street 273 Maverick Street East Boston MA 02128 Suffolk MF 7 7 1911 3430000.00000000 MAI 11-03-2021 3430000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 194-194a Maverick Street 194-194A Maverick Street East Boston MA 02128 Suffolk MF 4 4 1900 2040000.00000000 MAI 11-03-2021 2040000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 147 Cottage Street 147 Cottage Street East Boston MA 02128 Suffolk MF 3 3 1908 1560000.00000000 MAI 11-03-2021 1560000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 133 Paris Street 133 Paris Street East Boston MA 02128 Suffolk MF 3 3 1910 1420000.00000000 MAI 11-03-2021 1420000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 153 Saratoga Street 153 Saratoga Street East Boston MA 02128 Suffolk MF 3 3 1900 1410000.00000000 MAI 11-03-2021 1410000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 284 Chelsea Street 284 Chelsea Street East Boston MA 02128 Suffolk MF 3 3 1910 1370000.00000000 MAI 11-03-2021 1370000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 129 Eutaw Street 129 Eutaw Street East Boston MA 02128 Suffolk MF 3 3 1900 1250000.00000000 MAI 11-03-2021 1250000.00000000 11-03-2021 MAI 1.00000000 .66666667 6 05-06-2024 N 09-30-2021 01-01-2025 12-31-2025 1177786.00000000 311875.73000000 865910.27000000 854906.27000000 UW CREFC 491092.31100000 1.76320000 1.74080000 C 161 Bennington Street 161 Bennington Street East Boston MA 02128 Suffolk MF 3 3 1900 1240000.00000000 MAI 11-03-2021 1240000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 20 Trenton Street 20 Trenton Street East Boston MA 02128 Suffolk MF 3 3 1885 1230000.00000000 MAI 11-03-2021 1230000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 234 Lexington Street 234 Lexington Street East Boston MA 02128 Suffolk MF 3 3 1900 1220000.00000000 MAI 11-03-2021 1220000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 137 Chelsea Street 137 Chelsea Street East Boston MA 02128 Suffolk MF 3 3 1900 1210000.00000000 MAI 11-03-2021 1210000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 21 Eutaw Street 21 Eutaw Street East Boston MA 02128 Suffolk MF 3 3 1880 1210000.00000000 MAI 11-03-2021 1210000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C 206 Princeton Street 206 Princeton Street East Boston MA 02128 Suffolk MF 3 3 1900 1200000.00000000 MAI 11-03-2021 1200000.00000000 11-03-2021 MAI 1.00000000 6 05-06-2024 N 09-30-2021 UW CREFC C false false 12250000.00000000 41709.21000000 .03954000 .00018840 41709.21000000 .00000000 .00000000 12250000.00000000 12250000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 19 03-12-2026 04-13-2026 SMC 02-01-2022 12000000.00000000 120 02-06-2032 0 .03955000 .03955000 3 1 120 03-06-2022 true 1 WL 3 40868.33000000 12000000.00000000 1 1 1 0 true true false false false 09-05-2031 .00000000 .00000000 Tidewater Cove 5701 & 5721 Southeast Columbia Way Vancouver WA 98661 Clark OF 67591 61780 2004 19900000.00000000 MAI 12-30-2021 19900000.00000000 12-30-2021 MAI 1.00000000 1.00000000 6 05-06-2024 N CONMET Consolidated Metco, Inc. 50515 05-31-2036 RIVERSIDE Riverside Payments, Inc 17076 04-30-2028 MARINA Tidewater Cove Marina 0 11-30-2021 01-01-2025 12-31-2025 1754292.89000000 2262704.00000000 598438.47000000 1013654.64000000 1155854.43000000 1249049.36000000 1081889.27000000 1175084.36000000 UW CREFC 481191.63000000 2.40000000 2.59570000 2.25000000 2.44200000 F F 01-01-2026 false false 12000000.00000000 40868.33000000 .03955000 .00018840 40868.33000000 .00000000 .00000000 12000000.00000000 12000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 20 03-12-2026 04-13-2026 BMO 02-15-2022 10675000.00000000 120 03-06-2032 0 .03875000 .03875000 3 1 120 04-06-2022 true 1 WL 3 35620.40000000 10675000.00000000 1 1 1 0 true true false false false 12-05-2031 .00000000 .00000000 20495 Murray Road 20495 Murray Road Bend OR 97701 Deschutes IN 114893 114893 1976 2016 20600000.00000000 MAI 01-06-2022 20600000.00000000 01-06-2022 MAI 1.00000000 6 05-06-2024 N Cascade Steel Works 22571 12-31-2029 Mountain Air 15598 12-31-2026 Thermal Supply 15218 05-31-2026 12-31-2021 01-01-2025 12-31-2025 1162543.00000000 958410.83000000 223654.00000000 244616.37000000 938890.00000000 713794.46000000 938890.00000000 587422.46000000 UW CREFC 419401.48000000 2.24000000 1.70190000 2.24000000 1.40060000 F F 09-30-2025 false false 10675000.00000000 35620.40000000 .03875000 .00018840 35620.40000000 .00000000 .00000000 10675000.00000000 10675000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 21 03-12-2026 04-13-2026 SMC 03-14-2022 9000000.00000000 120 04-06-2032 360 .04560000 .04560000 3 1 0 05-06-2022 true 1 WL 2 .00000000 9000000.00000000 1 1 1 0 false true false false false 01-05-2032 .00000000 .00000000 Oak Ridge Apartments 26717 Berg Road Southfield MI 48075 Oakland MF 208 208 1979 16400000.00000000 MAI 02-16-2022 16400000.00000000 02-16-2022 MAI .94000000 .91830000 6 05-06-2024 N 01-31-2022 10-01-2024 09-30-2025 1852565.14000000 2213460.00000000 872950.61000000 1155373.21000000 979614.54000000 1058086.79000000 904475.54000000 982947.79000000 UW CREFC 551077.08000000 1.78000000 1.92000000 1.64000000 1.78370000 F F false false 8422397.69000000 45923.09000000 .04560000 .00066340 33071.95000000 12851.14000000 .00000000 8409546.55000000 8409546.55000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Bernard Financial false .00000000 Prospectus Loan ID 22 03-12-2026 04-13-2026 AREF 03-10-2022 8000000.00000000 120 04-06-2032 0 .03980000 .03980000 3 1 120 05-06-2022 true 1 WL 3 .00000000 8000000.00000000 1 1 1 0 true true false false false 02-05-2032 .00000000 .00000000 Freedom Plaza 3990-4110 East State Road 44 Wildwood FL 34785 Sumter MU 46225 46225 2018 14275000.00000000 MAI 01-15-2022 14275000.00000000 01-15-2022 MAI .94000000 1.00000000 6 05-06-2024 N HUMANA 4438 01-31-2027 Re/Max 4275 02-28-2026 BALDWIN BROTHERS 3750 06-30-2028 12-31-2021 01-01-2025 12-31-2025 1320815.48000000 1421453.59000000 282333.89000000 310259.65000000 1038481.59000000 1111193.94000000 1009590.96000000 1082302.94000000 UW CREFC 322822.24800000 3.22000000 3.44210000 3.13000000 3.35260000 F F 01-12-2026 false false 8000000.00000000 27417.78000000 .03980000 .00018840 27417.78000000 .00000000 .00000000 8000000.00000000 8000000.00000000 04-06-2026 1 false .00000000 .00000000 2500.00000000 0 Midland false .00000000 Prospectus Loan ID 23 03-12-2026 04-13-2026 SMC 12-22-2021 8000000.00000000 120 01-06-2032 360 .03560000 .03560000 3 1 0 02-06-2022 true 1 WL 2 36192.05000000 7962512.63000000 1 1 1 0 false true false false false 10-05-2031 .00000000 .00000000 Storage Xxtra Highway 61 1836 Carrollton Villa Rica Hwy Villa Rica GA 30180 Carroll SS 108476 108476 599 2007 2019 13150000.00000000 MAI 12-20-2021 13150000.00000000 12-20-2021 MAI .98000000 .81570000 6 05-06-2024 N 01-31-2022 01-01-2025 12-31-2025 1166018.00000000 1249692.28000000 362193.09000000 551447.86000000 803824.91000000 698244.42000000 792976.91000000 687396.42000000 UW CREFC 434304.60000000 1.85000000 1.60770000 1.83000000 1.58280000 F F false false 7345961.29000000 36192.05000000 .03560000 .00018840 22519.45000000 13672.60000000 .00000000 7332288.69000000 7332288.69000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 24 03-12-2026 04-13-2026 BMO 03-10-2022 7500000.00000000 120 04-06-2032 0 .03860000 .03860000 3 1 120 05-06-2022 true 1 WL 3 .00000000 7500000.00000000 1 1 1 0 true true true false false 05-05-2024 01-05-2032 01-05-2032 .00000000 .00000000 6 Armstrong 6 Armstrong Rd Shelton CT 06484 Fairfield OF 169025 164288 1985 2020 20800000.00000000 MAI 12-25-2021 20800000.00000000 12-25-2021 MAI .75000000 .88550000 6 05-06-2024 N TIMEX 50216 11-30-2036 LIGHTBOX PARENT ENVIRC 37197 08-31-2031 GRAHAM CAPITAL MGMT 13769 06-30-2029 12-31-2021 01-01-2025 12-31-2025 2997286.49000000 2162510.00000000 1516274.20000000 1531811.69000000 1481012.28000000 630698.31000000 1292081.08000000 432605.31000000 UW CREFC 293520.87300000 5.05000000 2.14870000 4.40000000 1.47380000 F F 01-01-2026 false false 7500000.00000000 24929.17000000 .03860000 .00018840 24929.17000000 .00000000 .00000000 7500000.00000000 7500000.00000000 04-06-2026 1 false .00000000 .00000000 5750.00000000 0 Midland false .00000000 Prospectus Loan ID 25 03-12-2026 04-13-2026 AREF 03-04-2022 7400000.00000000 120 03-06-2032 360 .04500000 .04500000 3 1 0 04-06-2022 true 1 WL 2 37494.71000000 7391180.29000000 1 1 1 0 false true false false false 12-05-2031 .00000000 .00000000 Fairfield Inn & Suites Brooksville 14082 Cortez Boulevard Brooksville FL 34609 Hernando LO 72 72 2020 12100000.00000000 MAI 12-30-2021 12100000.00000000 12-30-2021 MAI .75000000 .84090000 6 05-06-2024 N 12-31-2021 01-01-2025 06-30-2025 2608715.84000000 3342032.38000000 1417548.17000000 2241534.95000000 1191167.67000000 1100497.43000000 1086819.04000000 966816.15000000 UW CREFC 449936.52000000 2.65000000 2.44590000 2.42000000 2.14880000 F F false false 6909405.73000000 37494.71000000 .04500000 .00018840 26773.95000000 10720.76000000 .00000000 6898684.97000000 6898684.97000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 03-12-2026 04-13-2026 AREF 01-20-2022 6825000.00000000 120 02-06-2032 360 .04230000 .04230000 3 1 12 03-06-2022 true 1 WL 5 24860.06000000 6825000.00000000 1 1 1 0 true true true false false 03-05-2023 12-05-2031 12-05-2031 .00000000 .00000000 20 Squadron Blvd 20 Squadron Boulevard New City NY 10956 Rockland OF 58263 58263 1974 2000 9500000.00000000 MAI 11-26-2021 9500000.00000000 11-26-2021 MAI .91000000 6 X Feel Good 7285 08-31-2026 Rockland 1 4334 06-30-2029 Medrite ILL 4250 12-31-2036 10-31-2021 01-01-2025 12-31-2025 1594033.85000000 1677261.99000000 852192.83000000 975465.65000000 741841.02000000 701796.34000000 694012.27000000 653967.34000000 UW CREFC 401940.36000000 1.85000000 1.74600000 1.73000000 1.62700000 F F 07-01-2025 false false 6464409.75000000 33495.03000000 .04230000 .00018840 23546.61000000 9948.42000000 .00000000 6454461.33000000 6454461.33000000 04-06-2026 1 false .00000000 .00000000 2500.00000000 0 Midland false .00000000 Prospectus Loan ID 27 03-12-2026 04-13-2026 SMC 03-04-2022 6150000.00000000 120 03-06-2032 300 .04620000 .04620000 3 1 0 04-06-2022 true 1 WL 2 34603.94000000 6139862.81000000 1 1 1 0 false true false false false 11-05-2031 .00000000 .00000000 La Quinta Inn & Suites - Holbrook, AZ 2705 Navajo Boulevard Holbrook AZ 86025 Navajo LO 73 73 2020 13000000.00000000 MAI 01-31-2022 13000000.00000000 01-31-2022 MAI .90000000 .80070000 6 05-06-2024 N 01-31-2022 01-01-2025 12-31-2025 2782370.47000000 3884484.40000000 1578392.95000000 2308629.77000000 1203977.51000000 1575854.63000000 1092682.70000000 1420475.27000000 UW CREFC 415247.28000000 2.90000000 3.79500000 2.63000000 3.42080000 F F false false 5592804.42000000 34603.94000000 .04620000 .00018840 22250.04000000 12353.90000000 .00000000 5580450.52000000 5580450.52000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 28 03-12-2026 04-13-2026 SMC 01-18-2022 6000000.00000000 120 02-06-2032 0 .04058000 .04058000 3 1 120 03-06-2022 true 1 WL 3 20966.33000000 6000000.00000000 1 2 2 0 true true false false false 11-05-2031 .00000000 .00000000 Goose Creek 221 St. James Avenue Goose Creek SC 29445 Berkeley SS 48081 48081 548 2013 2018 8850000.00000000 MAI 12-03-2021 8850000.00000000 12-03-2021 MAI .89000000 .86106033 6 05-06-2024 N 01-31-2022 01-01-2025 12-31-2025 995076.00000000 1107968.22000000 450428.28000000 536484.96300000 544647.72000000 571483.25700000 538397.19000000 564552.79200000 UW CREFC 188338.38800000 3.03430000 2.99750000 F North Charleston 2110 N.A.D. Road North Charleston SC 29406 Charleston SS 27770 27770 223 1981 2750000.00000000 MAI 12-03-2021 2750000.00000000 12-03-2021 MAI .79000000 .65022422 6 05-06-2024 N 01-31-2022 01-01-2025 12-31-2025 227068.00000000 256702.70000000 129921.04000000 130232.25000000 97146.96000000 126470.45000000 94092.26000000 124316.45000000 UW CREFC 58523.23900000 2.16100000 2.12420000 F false false 6000000.00000000 20966.33000000 .04058000 .00018840 20966.33000000 .00000000 .00000000 6000000.00000000 6000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 29 03-12-2026 04-13-2026 MSBNA 03-04-2022 5550000.00000000 120 04-01-2032 0 .03600000 .03600000 3 1 120 05-01-2022 true 1 WL 3 .00000000 5550000.00000000 1 1 1 0 true true false false false 12-31-2031 .00000000 .00000000 35 Walker Street 35 Walker Street (a/k/a 35a And 35b Walker Street) New York NY 10013 New York MF 5 3 1808 2016 9600000.00000000 MAI 01-04-2022 9600000.00000000 01-04-2022 MAI 1.00000000 6 05-01-2024 N 12-31-2021 620388.00000000 95456.37000000 524931.63000000 518293.63000000 UW CREFC 2.59000000 2.56000000 F F false false 5550000.00000000 17205.00000000 .03600000 .00018840 17205.00000000 .00000000 .00000000 5550000.00000000 5550000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 30 03-12-2026 04-13-2026 AREF 12-23-2021 5550000.00000000 120 01-06-2032 360 .04128000 .04128000 3 1 0 02-06-2022 true 1 WL 2 26907.73000000 5526471.84000000 1 1 1 0 false true false false false 11-05-2031 .00000000 .00000000 Motel 6 Las Vegas 6585 Speedway Blvd North Las Vegas NV 89115 Clark LO 100 100 2018 10500000.00000000 MAI 12-01-2021 10500000.00000000 12-01-2021 MAI .64000000 .69730000 6 05-06-2024 N 11-30-2021 01-01-2025 12-31-2025 2472769.00000000 2994506.86000000 1439635.13000000 1842098.83000000 1033133.88000000 1152408.03000000 909495.43000000 1002682.68000000 UW CREFC 322892.76000000 3.20000000 3.56900000 2.82000000 3.10530000 F F false false 5137792.72000000 26907.73000000 .04128000 .00018840 18263.14000000 8644.59000000 .00000000 5129148.13000000 5129148.13000000 04-06-2026 1 false .00000000 .00000000 1500.00000000 0 Midland false .00000000 Prospectus Loan ID 31 03-12-2026 04-13-2026 SMC 12-29-2021 5500000.00000000 120 01-06-2032 0 .04073000 .04073000 3 1 120 02-06-2022 true 1 WL 3 19290.18000000 5500000.00000000 1 1 1 0 true true false false false 10-05-2031 .00000000 .00000000 United Storage Swansea 1614 Grand Army of the Republic Highway Route 6 Swansea MA 02777 Bristol SS 55660 55660 371 1988 8700000.00000000 MAI 12-01-2021 8700000.00000000 12-01-2021 MAI .99000000 .95417790 6 05-06-2024 N 12-31-2020 01-01-2025 12-31-2025 724899.62000000 781103.82000000 274962.40000000 294620.75000000 449937.22000000 486483.07000000 444371.22000000 480915.07000000 UW CREFC 227126.31000000 1.98000000 2.14190000 1.96000000 2.11740000 F F false false 5500000.00000000 19290.18000000 .04073000 .00018840 19290.18000000 .00000000 .00000000 5500000.00000000 5500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 03-12-2026 04-13-2026 SMC 03-14-2022 5300000.00000000 120 04-06-2032 360 .04560000 .04560000 3 1 0 05-06-2022 true 1 WL 2 .00000000 5300000.00000000 1 1 1 0 false true false false false 01-05-2032 .00000000 .00000000 Country Court Apartments 25603 Greenfield Road Southfield MI 48075 Oakland MF 176 176 1971 10100000.00000000 MAI 02-16-2022 10100000.00000000 02-16-2022 MAI .97000000 .96020000 6 05-06-2024 N 01-31-2022 10-01-2024 09-30-2025 1481993.76000000 1931368.00000000 878375.75000000 1121123.47000000 603618.01000000 810244.53000000 551676.84000000 758303.53000000 UW CREFC 324523.20000000 1.86000000 2.49670000 1.70000000 2.33670000 F F false false 4959856.24000000 27043.60000000 .04560000 .00066340 19475.70000000 7567.90000000 .00000000 4952288.34000000 4952288.34000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Bernard Financial false .00000000 Prospectus Loan ID 33 03-12-2026 04-13-2026 MSBNA 02-03-2022 5300000.00000000 120 03-01-2032 0 .04255000 .04255000 3 1 120 04-01-2022 true 1 WL 3 19419.35000000 5300000.00000000 1 2 5 true true false false false 10-31-2031 .00000000 .00000000 Defeased SE 14820 6100000.00000000 MAI 12-06-2021 1.00000000 3 05-01-2024 F 12-31-2021 464841.89000000 126307.26000000 338534.64000000 324455.64000000 UW Defeased SE 7489 1850000.00000000 MAI 11-24-2021 1.00000000 3 05-01-2024 F 12-31-2021 180327.90000000 78411.84000000 101916.06000000 97946.89000000 UW false false 5300000.00000000 19419.35000000 .04255000 .00018840 19419.35000000 .00000000 .00000000 5300000.00000000 5300000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 34 03-12-2026 04-13-2026 SMC 02-25-2022 4550000.00000000 120 03-06-2032 0 .05200000 .05200000 3 1 120 04-06-2022 true 1 WL 3 20373.89000000 4550000.00000000 1 1 1 0 true true false false false 12-05-2031 .00000000 .00000000 43-53 Mineola Avenue 43-53 Mineola Avenue Roslyn Heights NY 11577 Nassau MU 9995 9995 1922 2020 7000000.00000000 MAI 12-20-2021 7000000.00000000 12-20-2021 MAI 1.00000000 1.00000000 6 05-06-2024 N Golbar Mgmt Intl Corp. 4980 06-30-2029 12-31-2021 07-01-2024 06-30-2025 487528.21000000 491491.00000000 133040.25000000 130220.12000000 354487.96000000 361270.88000000 352241.96000000 359024.88000000 UW CREFC 239886.12400000 1.48000000 1.50600000 1.47000000 1.49660000 F F 06-30-2025 false false 4550000.00000000 20373.89000000 .05200000 .00018840 20373.89000000 .00000000 .00000000 4550000.00000000 4550000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 35 03-12-2026 04-13-2026 MSBNA 03-08-2022 4000000.00000000 120 04-01-2032 0 .03960000 .03960000 3 1 120 05-01-2022 true 1 WL 3 .00000000 4000000.00000000 1 1 1 5 true true false false false 12-31-2031 .00000000 .00000000 775-779 E Tremont Ave 771-783 East Tremont Avenue Bronx NY 10460 Bronx RT 11790 11790 2000 2021 6700000.00000000 MAI 01-18-2022 6700000.00000000 01-18-2022 MAI 1.00000000 .61900000 6 05-01-2024 N Foot Locker Retail Inc 7540 01-31-2033 12-31-2021 01-01-2025 12-31-2025 610283.57000000 473439.73000000 177890.20000000 203988.29000000 432393.37000000 269451.44000000 386766.07000000 223823.44000000 UW CREFC 160600.00000000 2.69000000 1.67780000 2.41000000 1.39370000 F F 12-31-2025 false false 4000000.00000000 13640.00000000 .03960000 .00018840 13640.00000000 .00000000 .00000000 4000000.00000000 4000000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 36 03-12-2026 04-13-2026 BMO 02-15-2022 3500000.00000000 120 03-06-2032 0 .03850000 .03850000 3 1 120 04-06-2022 true 1 WL 3 11603.47000000 3500000.00000000 1 1 1 0 true true false false false 12-05-2031 .00000000 .00000000 399 Atlantic 399 Atlantic Avenue Brooklyn NY 11217 Kings MF 15 15 2004 8800000.00000000 MAI 12-07-2021 8800000.00000000 12-07-2021 MAI .93000000 6 05-06-2024 N 12-31-2021 672889.00000000 242039.00000000 430850.00000000 423835.00000000 UW CREFC 3.15000000 3.10000000 F F false false 3500000.00000000 11603.47000000 .03850000 .00018840 11603.47000000 .00000000 .00000000 3500000.00000000 3500000.00000000 04-06-2026 1 false .00000000 .00000000 2500.00000000 0 Midland false .00000000 Prospectus Loan ID 37 03-12-2026 04-13-2026 SMC 12-30-2021 3000000.00000000 120 01-06-2032 0 .03417000 .03417000 3 1 120 02-06-2022 true 1 WL 3 8827.25000000 3000000.00000000 1 1 1 0 true true true false false 05-05-2024 09-05-2031 09-05-2031 .00000000 .00000000 Nsc Oakman Storage 1100 Oakman Blvd. Detroit MI 48238 Wayne SS 63027 63027 658 1929 2020 9550000.00000000 MAI 11-18-2021 9550000.00000000 11-18-2021 MAI .95000000 .81003040 6 05-06-2024 N 01-31-2022 01-01-2025 09-30-2025 890216.83000000 1017465.33330000 372248.30000000 432556.93340000 517968.53000000 584908.39990000 513542.67000000 580482.39990000 UW CREFC 103933.74670000 4.98000000 5.62770000 4.94000000 5.58510000 F F false false 3000000.00000000 8827.25000000 .03417000 .00018840 8827.25000000 .00000000 .00000000 3000000.00000000 3000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 38 03-12-2026 04-13-2026 BMO 03-11-2022 2170000.00000000 120 04-06-2032 360 .04835000 .04835000 3 1 0 05-06-2022 true 1 WL 2 .00000000 2170000.00000000 1 1 1 0 false true false false false 10-05-2031 .00000000 .00000000 Overlea Shopping Center 6639-6663 Belair Road Baltimore MD 21206 Baltimore RT 22710 22710 1938 2004 3100000.00000000 MAI 10-15-2021 3100000.00000000 10-15-2021 MAI .94000000 .81730000 6 05-06-2024 N Dolgencorp Dollar General 7850 11-30-2032 Carrol School of Dance 3570 09-30-2026 PIZZA HUT OF MARYLAND, INC. 2100 04-30-2030 12-31-2021 01-01-2025 12-31-2025 349232.60000000 356253.10000000 118805.98000000 173976.54000000 230426.63000000 182276.56000000 203174.16000000 155024.56000000 UW CREFC 137174.28000000 1.68000000 1.32880000 1.48000000 1.13010000 F F 12-31-2025 false false 2037505.56000000 11431.19000000 .04835000 .00018840 8483.10000000 2948.09000000 .00000000 2034557.47000000 2034557.47000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 39 03-12-2026 04-13-2026 SMC 12-23-2021 2000000.00000000 120 01-06-2032 360 .04447000 .04447000 3 1 60 02-06-2022 true 1 WL 5 7658.72000000 2000000.00000000 1 1 0 true true false false false 10-05-2031 .00000000 .00000000 Defeased SE 27400 3450000.00000000 MAI 11-18-2021 .87000000 3 05-06-2024 F 10-31-2021 316662.07000000 129614.40000000 187047.67000000 184307.67000000 UW 1.55000000 1.53000000 F false false 2000000.00000000 7658.72000000 .04447000 .00018840 7658.72000000 .00000000 .00000000 2000000.00000000 2000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland false .00000000 EX-103 4 exh_103.xml Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(3) Report Period Beginning Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in April 2022 (or for loans originated after such date, as of the loan origination date). Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.

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

Registered/reporting pursuant to (check one)

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

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