Form 10-D Benchmark 2022-B34 Mortg For: Jun 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/25/2024

1. META
2. CMG
3. LRCX
4. IBM
5. HCP

6. SPY
7. BSX
8. PI
9. NOW
10. CNMD

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

FORM 10-D

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

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

Commission File Number of issuing entity: 333-260277-01

Central Index Key Number of issuing entity: 0001912509

Benchmark 2022-B34 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-260277

Central Index Key Number of depositor: 0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541502

Goldman Sachs Mortgage Company
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000835271

JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)

Lainie Kaye (212) 250-2500
(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)

38-4209792
38-4209793
38-7290301
(I.R.S. Employer Identification No.)

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

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

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

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-1			X
A-2			X
A-SB			X
A-5			X
X-A			X
A-M			X
B			X
C			X

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by Benchmark 2022-B34 Mortgage Trust.

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 Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by Benchmark 2022-B34 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from May 18, 2022 to June 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 15, 2022. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of GACC is 0001541294.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of CREF is 0001701238.

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on May 12, 2022. The CIK number of GSMC is 0001541502.

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of JPM is 0000835271.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-260277-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-260277-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

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 Benchmark 2022-B34 Mortgage Trust, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-260277-01 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-260277-01 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.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

/s/ Matt Smith
Matt Smith, Director

Date: June 29, 2022

/s/ R. Chris Jones
R. Chris Jones, Director

Date: June 29, 2022


Distribution Date:	06/17/22	Benchmark 2022-B34 Mortgage Trust
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	Commercial Mortgage Pass-Through Certificates
		Series 2022-B34


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Attention: Lainie Kaye		[email protected]
Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	KeyBank National Association
Additional Information	5
			Michael Tilden		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	LNR Partners, LLC
Current Mortgage Loan and Property Stratification	8-12		www.lnrpartners.com	(305) 695-5600	[email protected]
Mortgage Loan Detail (Part 1)	13-14		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	17
			CMBS Notices		[email protected]
Historical Detail	18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A.
Collateral Stratification and Historical Detail	20		Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	21				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	22
		Trustee	Wilmington Trust, National Association
Modified Loan Detail	23		Attention: CMBS Trustee	(302) 636-4140	[email protected]
Historical Liquidated Loan Detail	24		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25	Directing Holder	Eightfold Real Estate Capital Fund, L.P.
Interest Shortfall Detail - Collateral Level	26		Brian Tageson		[email protected]
Supplemental Notes	27		545 NW 26th Street, Suite 630 \| Miami, FL 33127 \| United States

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 27


				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	08161YBC6	3.051000%	13,310,000.00	13,192,579.52	107,413.36	33,542.13	0.00	0.00	140,955.49	13,085,166.16	30.01%	30.00%
A-2	08161YBD4	3.961031%	114,778,000.00	114,778,000.00	0.00	378,866.00	0.00	0.00	378,866.00	114,778,000.00	30.01%	30.00%
A-3	08161YAA1	3.961031%	110,063,000.00	110,063,000.00	0.00	363,302.45	0.00	0.00	363,302.45	110,063,000.00	30.01%	30.00%
A-SB	08161YBE2	3.961031%	18,021,000.00	18,021,000.00	0.00	59,484.78	0.00	0.00	59,484.78	18,021,000.00	30.01%	30.00%
A-5	08161YBG7	3.786000%	352,191,000.00	352,191,000.00	0.00	1,111,162.61	0.00	0.00	1,111,162.61	352,191,000.00	30.01%	30.00%
A-M	08161YBJ1	3.961031%	67,354,000.00	67,354,000.00	0.00	222,326.06	0.00	0.00	222,326.06	67,354,000.00	22.26%	22.25%
B	08161YBK8	3.961031%	43,455,000.00	43,455,000.00	0.00	143,438.83	0.00	0.00	143,438.83	43,455,000.00	17.25%	17.25%
C	08161YBL6	3.961031%	41,282,000.00	41,282,000.00	0.00	136,266.06	0.00	0.00	136,266.06	41,282,000.00	12.50%	12.50%
D	08161YAN3	2.000000%	27,159,000.00	27,159,000.00	0.00	45,265.00	0.00	0.00	45,265.00	27,159,000.00	9.38%	9.38%
E	08161YAQ6	2.000000%	17,381,000.00	17,381,000.00	0.00	28,968.33	0.00	0.00	28,968.33	17,381,000.00	7.38%	7.38%
F	08161YAS2	2.461031%	26,073,000.00	26,073,000.00	0.00	53,472.05	0.00	0.00	53,472.05	26,073,000.00	4.38%	4.38%
G	08161YAU7	2.461031%	8,691,000.00	8,691,000.00	0.00	17,824.02	0.00	0.00	17,824.02	8,691,000.00	3.38%	3.38%
H*	08161YAW3	2.461031%	29,332,336.00	29,332,336.00	0.00	60,156.49	0.00	0.00	60,156.49	29,332,336.00	0.00%	0.00%
VRR	08161YBM4	3.961031%	45,741,597.00	45,735,416.98	5,653.34	150,966.16	0.00	0.00	156,619.50	45,729,763.64	0.00%	0.00%
S	08161YAY9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	08161YBA0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			914,831,933.00	914,708,332.50	113,066.70	2,805,040.97	0.00	0.00	2,918,107.67	914,595,265.80


X-A	08161YBH5	0.109014%	675,717,000.00	675,599,579.53	0.00	61,374.95	0.00	0.00	61,374.95	675,492,166.16
X-D	08161YAE3	1.961031%	44,540,000.00	44,540,000.00	0.00	72,786.93	0.00	0.00	72,786.93	44,540,000.00
X-F	08161YAG8	1.500000%	26,073,000.00	26,073,000.00	0.00	32,591.25	0.00	0.00	32,591.25	26,073,000.00
X-G	08161YAJ2	1.500000%	8,691,000.00	8,691,000.00	0.00	10,863.75	0.00	0.00	10,863.75	8,691,000.00
X-H	08161YAL7	1.500000%	29,332,336.00	29,332,336.00	0.00	36,665.42	0.00	0.00	36,665.42	29,332,336.00
Notional SubTotal			784,353,336.00	784,235,915.53	0.00	214,282.30	0.00	0.00	214,282.30	784,128,502.16

Deal Distribution Total					113,066.70	3,019,323.27	0.00	0.00	3,132,389.97

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				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	08161YBC6	991.17802554	8.07012472	2.52006987	0.00000000	0.00000000	0.00000000	0.00000000	10.59019459	983.10790083
A-2	08161YBD4	1,000.00000000	0.00000000	3.30085905	0.00000000	0.00000000	0.00000000	0.00000000	3.30085905	1,000.00000000
A-3	08161YAA1	1,000.00000000	0.00000000	3.30085905	0.00000000	0.00000000	0.00000000	0.00000000	3.30085905	1,000.00000000
A-SB	08161YBE2	1,000.00000000	0.00000000	3.30085900	0.00000000	0.00000000	0.00000000	0.00000000	3.30085900	1,000.00000000
A-5	08161YBG7	1,000.00000000	0.00000000	3.15500001	0.00000000	0.00000000	0.00000000	0.00000000	3.15500001	1,000.00000000
A-M	08161YBJ1	1,000.00000000	0.00000000	3.30085904	0.00000000	0.00000000	0.00000000	0.00000000	3.30085904	1,000.00000000
B	08161YBK8	1,000.00000000	0.00000000	3.30085905	0.00000000	0.00000000	0.00000000	0.00000000	3.30085905	1,000.00000000
C	08161YBL6	1,000.00000000	0.00000000	3.30085897	0.00000000	0.00000000	0.00000000	0.00000000	3.30085897	1,000.00000000
D	08161YAN3	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
E	08161YAQ6	1,000.00000000	0.00000000	1.66666647	0.00000000	0.00000000	0.00000000	0.00000000	1.66666647	1,000.00000000
F	08161YAS2	1,000.00000000	0.00000000	2.05085913	0.00000000	0.00000000	0.00000000	0.00000000	2.05085913	1,000.00000000
G	08161YAU7	1,000.00000000	0.00000000	2.05085951	0.00000000	0.00000000	0.00000000	0.00000000	2.05085951	1,000.00000000
H	08161YAW3	1,000.00000000	0.00000000	2.05085916	0.00000000	0.00000000	0.00000000	0.00000000	2.05085916	1,000.00000000
VRR	08161YBM4	999.86489278	0.12359297	3.30041297	0.00000000	0.00000000	0.00000000	0.00000000	3.42400594	999.74129981
S	08161YAY9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	08161YBA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08161YBH5	999.82622833	0.00000000	0.09082937	0.00000000	0.00000000	0.00000000	0.00000000	0.09082937	999.66726627
X-D	08161YAE3	1,000.00000000	0.00000000	1.63419241	0.00000000	0.00000000	0.00000000	0.00000000	1.63419241	1,000.00000000
X-F	08161YAG8	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-G	08161YAJ2	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-H	08161YAL7	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	05/01/22 - 05/30/22	30	0.00	33,542.13	0.00	33,542.13	0.00	0.00	0.00	33,542.13	0.00
A-2	05/01/22 - 05/30/22	30	0.00	378,866.00	0.00	378,866.00	0.00	0.00	0.00	378,866.00	0.00
A-3	05/01/22 - 05/30/22	30	0.00	363,302.45	0.00	363,302.45	0.00	0.00	0.00	363,302.45	0.00
A-SB	05/01/22 - 05/30/22	30	0.00	59,484.78	0.00	59,484.78	0.00	0.00	0.00	59,484.78	0.00
A-5	05/01/22 - 05/30/22	30	0.00	1,111,162.61	0.00	1,111,162.61	0.00	0.00	0.00	1,111,162.61	0.00
X-A	05/01/22 - 05/30/22	30	0.00	61,374.95	0.00	61,374.95	0.00	0.00	0.00	61,374.95	0.00
A-M	05/01/22 - 05/30/22	30	0.00	222,326.06	0.00	222,326.06	0.00	0.00	0.00	222,326.06	0.00
B	05/01/22 - 05/30/22	30	0.00	143,438.83	0.00	143,438.83	0.00	0.00	0.00	143,438.83	0.00
C	05/01/22 - 05/30/22	30	0.00	136,266.06	0.00	136,266.06	0.00	0.00	0.00	136,266.06	0.00
X-D	05/01/22 - 05/30/22	30	0.00	72,786.93	0.00	72,786.93	0.00	0.00	0.00	72,786.93	0.00
X-F	05/01/22 - 05/30/22	30	0.00	32,591.25	0.00	32,591.25	0.00	0.00	0.00	32,591.25	0.00
X-G	05/01/22 - 05/30/22	30	0.00	10,863.75	0.00	10,863.75	0.00	0.00	0.00	10,863.75	0.00
X-H	05/01/22 - 05/30/22	30	0.00	36,665.42	0.00	36,665.42	0.00	0.00	0.00	36,665.42	0.00
D	05/01/22 - 05/30/22	30	0.00	45,265.00	0.00	45,265.00	0.00	0.00	0.00	45,265.00	0.00
E	05/01/22 - 05/30/22	30	0.00	28,968.33	0.00	28,968.33	0.00	0.00	0.00	28,968.33	0.00
F	05/01/22 - 05/30/22	30	0.00	53,472.05	0.00	53,472.05	0.00	0.00	0.00	53,472.05	0.00
G	05/01/22 - 05/30/22	30	0.00	17,824.02	0.00	17,824.02	0.00	0.00	0.00	17,824.02	0.00
H	05/01/22 - 05/30/22	30	0.00	60,156.49	0.00	60,156.49	0.00	0.00	0.00	60,156.49	0.00
VRR	05/01/22 - 05/30/22	30	0.00	150,966.16	0.00	150,966.16	0.00	0.00	0.00	150,966.16	0.00
Totals			0.00	3,019,323.27	0.00	3,019,323.27	0.00	0.00	0.00	3,019,323.27	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


	Additional Information

Total Available Distribution Amount	3,132,389.97
Non-VRR Interest Available Funds (1)	2,975,770.47
VRR Interest Available Funds (1)	156,619.50
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,036,465.71	Master Servicing Fee	8,344.22
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,554.81
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	393.83
ARD Interest	0.00	Operating Advisor Fee	1,559.58
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,036,465.71	Total Fees	17,142.44

Principal		Expenses/Reimbursements
Scheduled Principal	113,066.70	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	113,066.70	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,019,323.27
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	113,066.70
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,132,389.97
Total Funds Collected	3,149,532.41	Total Funds Distributed	3,149,532.41

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		914,708,332.74	914,708,332.74	Beginning Certificate Balance	914,708,332.50
(-) Scheduled Principal Collections		113,066.70	113,066.70	(-) Principal Distributions	113,066.70
(-) 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		914,595,266.04	914,595,266.04	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		914,763,056.60	914,763,056.60	Ending Certificate Balance	914,595,265.80
Ending Actual Collateral Balance		914,595,266.04	914,595,266.04



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.24)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.24)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.96%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 27


				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
	9,999,999 or less	11	80,533,341.99	8.81%	108	4.1475	2.070610	1.99 or less	18	352,022,925.73	38.49%	113	4.3776	1.627399
10,000,000 to 19,999,999		10	138,315,402.74	15.12%	103	4.3409	2.028505	2.00 to 2.49	9	144,030,340.31	15.75%	113	4.0713	2.216291
20,000,000 to 29,999,999		7	177,671,521.31	19.43%	101	3.8977	2.278571	2.50 to 2.99	4	107,875,000.00	11.79%	80	3.6444	2.885926
30,000,000 to 39,999,999		4	134,500,000.00	14.71%	107	3.9688	2.285594	3.00 to 3.49	6	225,667,000.00	24.67%	90	3.4026	3.284388
	40,000,000 or greater	6	383,575,000.00	41.94%	102	3.5586	3.043774	3.50 or greater	1	85,000,000.00	9.29%	115	2.7920	4.500000
	Totals	38	914,595,266.04	100.00%	104	3.8550	2.544395	Totals	38	914,595,266.04	100.00%	104	3.8550	2.544395
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³
	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹
Alabama	5	4,645,000.00	0.51%	118	4.1000	1.640000
							Industrial	12	50,078,903.60	5.48%	117	4.1466	1.881134
Arizona	1	3,886,861.29	0.42%	117	3.9000	1.950000
							Lodging	2	30,310,340.31	3.31%	76	4.7756	2.868895
Arkansas	1	2,983,576.72	0.33%	117	3.9000	1.950000
							Mixed Use	5	25,499,000.00	2.79%	92	4.0442	1.980570
California	8	286,073,883.61	31.28%	100	3.7567	2.653929
							Multi-Family	6	82,970,000.00	9.07%	114	4.3764	1.668293
Colorado	1	8,970,000.00	0.98%	118	4.3480	1.830903
							Office	36	493,830,958.12	53.99%	99	3.5415	3.024865
Connecticut	2	28,000,000.00	3.06%	117	3.9700	2.103532
							Other	6	33,972,600.00	3.71%	97	4.3191	2.401482
Idaho	1	2,965,000.00	0.32%	118	4.1000	1.640000
							Retail	36	197,933,463.99	21.64%	113	4.0998	1.928184
Illinois	3	21,684,438.38	2.37%	109	4.2037	2.023084
							Totals	103	914,595,266.04	100.00%	104	3.8550	2.544395
Indiana	8	31,130,062.42	3.40%	102	4.6724	1.781643
Iowa	1	4,420,620.50	0.48%	117	3.9000	1.950000
Louisiana	3	3,765,000.00	0.41%	118	4.1000	1.640000
Michigan	16	126,134,541.31	13.79%	91	3.8975	2.747296
Minnesota	1	5,132,299.31	0.56%	117	3.9000	1.950000
Mississippi	1	1,165,000.00	0.13%	118	4.1000	1.640000
New Jersey	2	26,417,000.00	2.89%	63	3.0362	2.906868
New York	11	165,595,000.00	18.11%	111	3.3771	3.316000
Ohio	5	46,131,386.86	5.04%	117	4.6908	1.335751
Pennsylvania	2	8,062,043.78	0.88%	117	4.3596	1.908069
South Carolina	2	7,625,000.00	0.83%	118	4.1000	1.640000
Texas	4	41,835,948.85	4.57%	117	4.1161	2.115103
Virginia	14	32,922,262.68	3.60%	75	4.0962	2.224502
Washington	1	34,500,000.00	3.77%	117	4.0890	2.203258
West Virginia	7	7,545,000.00	0.82%	118	4.1000	1.640000
Wisconsin	3	13,005,340.31	1.42%	117	4.2982	2.197327
Totals	103	914,595,266.04	100.00%	104	3.8550	2.544395

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				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
	2.9999 or less	3	192,167,000.00	21.01%	108	2.7902	3.845925	12 months or less	37	907,395,266.04	99.21%	104	3.8534	2.544906
	3.0000 to 3.4999	2	37,000,000.00	4.05%	99	3.4104	2.797967	13 months or greater	1	7,200,000.00	0.79%	93	4.0500	2.480000
	3.5000 to 3.9999	9	274,125,000.00	29.97%	90	3.8151	2.707602	Totals	38	914,595,266.04	100.00%	104	3.8550	2.544395
	4.000 or greater	24	411,303,266.04	44.97%	111	4.4190	1.804716
	Totals	38	914,595,266.04	100.00%	104	3.8550	2.544395
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 27


				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
	60 months or less	5	120,242,000.00	13.15%	55	3.8529	2.859718	Interest Only	25	698,582,000.00	76.38%	101	3.6916	2.838838
	61 months or greater	33	794,353,266.04	86.85%	111	3.8553	2.496665	358 or Less	13	216,013,266.04	23.62%	110	4.3834	1.592173
	Totals	38	914,595,266.04	100.00%	104	3.8550	2.544395	359 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	38	914,595,266.04	100.00%	104	3.8550	2.544395
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

892,095,266.04

97.54%

103

3.8539

2.538302

None

12 months or less

15,300,000.00

1.67%

118

3.8270

2.930000

13 months to 24 months

7,200,000.00

0.79%

4.0500

2.480000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

914,595,266.04

100.00%

104

3.8550

2.544395

(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.

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Page 12 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	10235725	OF	New York	NY	Actual/360	2.792%	204,355.96	0.00	0.00	N/A	01/09/32	--	85,000,000.00	85,000,000.00	06/01/22
2	10235726	OF	Los Angeles	CA	Actual/360	2.776%	203,187.78	0.00	0.00	01/06/32	01/06/35	--	85,000,000.00	85,000,000.00	06/01/22
3-A-1-2	10235727	Various Detroit		MI	Actual/360	3.778%	162,663.89	0.00	0.00	N/A	01/01/29	--	50,000,000.00	50,000,000.00	06/01/22
3-A-1-3-A	10235728				Actual/360	3.778%	113,864.72	0.00	0.00	N/A	01/01/29	--	35,000,000.00	35,000,000.00	06/01/22
4	10235729	OF	Los Angeles	CA	Actual/360	4.440%	259,986.67	0.00	0.00	N/A	04/06/32	--	68,000,000.00	68,000,000.00	06/06/22
5	10235730	OF	Long Beach	CA	Actual/360	3.750%	179,460.94	0.00	0.00	N/A	02/06/27	--	55,575,000.00	55,575,000.00	06/06/22
6	10235731	MF	Various	OH	Actual/360	4.812%	165,746.67	0.00	0.00	N/A	03/06/32	--	40,000,000.00	40,000,000.00	06/06/22
7	10235732	Various Various		Various	Actual/360	4.100%	123,569.44	0.00	0.00	N/A	04/06/32	--	35,000,000.00	35,000,000.00	06/06/22
8	10235733	RT	Redmond	WA	Actual/360	4.089%	121,477.38	0.00	0.00	N/A	03/06/32	--	34,500,000.00	34,500,000.00	06/06/22
9	10235734	IN	Various	Various	Actual/360	3.900%	100,750.00	0.00	0.00	N/A	03/06/32	--	30,000,000.00	30,000,000.00	06/06/22
10	10235735	RT	Shelby Township	MI	Actual/360	4.120%	101,722.14	37,531.15	0.00	N/A	03/06/32	--	28,672,072.46	28,634,541.31	06/06/22
11	10235736	RT	New York	NY	Actual/360	3.388%	81,688.44	0.00	0.00	N/A	12/06/31	--	28,000,000.00	28,000,000.00	06/01/22
12	10235737	OF	Westport	CT	Actual/360	3.970%	95,721.11	0.00	0.00	N/A	03/06/32	--	28,000,000.00	28,000,000.00	06/06/22
13	10235738	MF	Kingwood	TX	Actual/360	3.860%	91,406.94	0.00	0.00	N/A	03/06/32	--	27,500,000.00	27,500,000.00	06/06/22
14	10235739	RT	Placerville	CA	Actual/360	4.260%	85,838.58	29,904.91	0.00	N/A	02/06/32	--	23,399,884.91	23,369,980.00	06/06/22
15	10235740	OF	Plainsboro	NJ	Actual/360	2.838%	54,172.45	0.00	0.00	11/06/26	04/06/31	--	22,167,000.00	22,167,000.00	06/01/22
16	10235741	LO	Palm Desert	CA	Actual/360	4.995%	86,025.00	0.00	0.00	N/A	01/06/27	--	20,000,000.00	20,000,000.00	06/01/22
17	10235742	Various New York		NY	Actual/360	3.920%	64,979.44	0.00	0.00	N/A	02/06/29	--	19,250,000.00	19,250,000.00	06/06/22
18	10235743	98	Bronx	NY	Actual/360	4.892%	69,507.17	0.00	0.00	N/A	03/01/32	--	16,500,000.00	16,500,000.00	06/01/22
19	10235744	OF	Westlake Village	CA	Actual/360	3.827%	50,420.73	0.00	0.00	N/A	04/06/32	--	15,300,000.00	15,300,000.00	06/06/22
20	10235745	Various Various		IN	Actual/360	5.184%	62,359.58	14,377.63	0.00	N/A	03/06/32	--	13,969,440.06	13,955,062.43	06/06/22
21	10235746	OF	Goleta	CA	Actual/360	3.552%	41,292.00	0.00	0.00	N/A	03/06/32	--	13,500,000.00	13,500,000.00	06/06/22
22	10235747	OF	Chesapeake	VA	Actual/360	4.500%	52,312.50	0.00	0.00	N/A	03/06/27	--	13,500,000.00	13,500,000.00	06/06/22
23	10235748	RT	Fort Wayne	IN	Actual/360	4.336%	48,539.11	0.00	0.00	N/A	02/06/29	--	13,000,000.00	13,000,000.00	06/01/22
24	10235749	RT	Canton	MI	Actual/360	4.200%	45,208.33	0.00	0.00	N/A	04/01/32	--	12,500,000.00	12,500,000.00	06/01/22
25	10235750	IN	Leander	TX	Actual/360	4.850%	43,852.08	0.00	0.00	N/A	03/06/32	--	10,500,000.00	10,500,000.00	06/06/22
26	10235751	LO	Appleton	WI	Actual/360	4.350%	38,668.97	12,854.55	0.00	N/A	03/06/32	--	10,323,194.86	10,310,340.31	06/06/22
27	10235752	OF	Fredericksburg	VA	Actual/360	4.130%	33,074.42	0.00	0.00	N/A	04/06/32	--	9,300,000.00	9,300,000.00	06/06/22




© 2021 Computershare. All rights reserved. Confidential.																Page 13 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
28	10235753	OF	Richmond	VA	Actual/360	3.480%	26,970.00	0.00	0.00	N/A	12/06/26	--	9,000,000.00	9,000,000.00	06/01/22
29	10235754	OF	Arlington Heights	IL	Actual/360	4.200%	32,463.15	11,548.40	0.00	N/A	03/06/32	--	8,975,986.78	8,964,438.38	06/06/22
30	10235755	MF	Carbondale	CO	Actual/360	4.348%	33,584.68	0.00	0.00	N/A	04/06/32	--	8,970,000.00	8,970,000.00	06/06/22
31	10235756	RT	Various	Various	Actual/360	4.010%	30,041.58	0.00	0.00	N/A	03/06/32	--	8,700,000.00	8,700,000.00	06/06/22
32	10235757	MU	Brooklyn	NY	Actual/360	4.360%	32,100.50	0.00	0.00	N/A	03/06/32	--	8,550,000.00	8,550,000.00	06/06/22
33	10210554	RT	Chicago	IL	Actual/360	4.050%	25,110.00	0.00	0.00	N/A	03/06/30	--	7,200,000.00	7,200,000.00	06/06/22
34	10235758	OF	Effingham	IL	Actual/360	4.410%	20,962.20	0.00	0.00	N/A	03/06/32	--	5,520,000.00	5,520,000.00	06/06/22
			East Rancho
35	10235759	IN		CA	Actual/360	4.210%	19,343.59	6,850.06	0.00	N/A	03/06/32	--	5,335,753.67	5,328,903.61	06/06/22
			Dominguez
36	10235760	OF	Philadelphia	PA	Actual/360	4.680%	19,142.50	0.00	0.00	N/A	03/06/32	--	4,750,000.00	4,750,000.00	06/01/22
37	10235761	IN	Carlstadt	NJ	Actual/360	4.070%	14,895.07	0.00	0.00	N/A	03/06/32	--	4,250,000.00	4,250,000.00	06/06/22
Totals							3,036,465.71	113,066.70	0.00				914,708,332.74	914,595,266.04
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 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3-A-1-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3-A-1-3-A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,764,347.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	181,559.70	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	1,764,347.47	181,559.70				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


			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 17 of 27


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
06/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.854960%	3.833197%	104
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.855019%	3.833256%	105
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

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 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		98,075,000	98,075,000		0		0
> 60 Months		816,520,266	816,520,266		0		0




Historical Delinquency Information

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

Jun-22	914,595,266	914,595,266	0	0	0		0
May-22	914,708,333	914,708,333	0	0	0		0




(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 27


			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 21 of 27


					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 22 of 27


				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 23 of 27


			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 24 of 27


			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 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Page 26 of 27


	Supplemental Notes
	None




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


  
    Prospectus Loan ID
    37
    1
    05-12-2022
    06-13-2022
    CREFI
    03-04-2022
    4250000.00000000
    120
    03-06-2032
    360
    0.04070000
    0.04070000
    3
    1
    59
    04-06-2022
    false
    WL
    5
    14614.79000000
    4250000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      65 Triangle Industrial
      65 Triangle Boulevard
      Carlstadt
      NJ
      7072
      BERGEN
      IN
      36468
      36468
      0
      0
      1968
      10500000.00000000
      MAI
      01-24-2022
      10500000.00000000
      01-24-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    4250000.00000000
    14895.07000000
    0.04070000
    0.00013170
    14895.07000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    4250000.00000000
    4250000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    36
    1
    05-12-2022
    06-13-2022
    CREFI
    03-03-2022
    4750000.00000000
    120
    03-06-2032
    0
    0.04680000
    0.04680000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    18782.29000000
    4750000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      VA Dialysis Center - Philadelphia
      4219 Chestnut Street
      Philadelphia
      PA
      19104
      PHILADELPHIA
      OF
      8762
      8762
      0
      0
      2009
      2013
      8200000.00000000
      MAI
      01-28-2022
      8200000.00000000
      01-28-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    4750000.00000000
    19142.50000000
    0.04680000
    0.00013170
    19142.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    4750000.00000000
    4750000.00000000
    06-01-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    35
    1
    05-12-2022
    06-13-2022
    CREFI
    03-04-2022
    5350000.00000000
    120
    03-06-2032
    360
    0.04210000
    0.04210000
    3
    1
    0
    04-06-2022
    false
    WL
    2
    26193.65000000
    5343201.59000000
    1
    1
    1
    0
    false
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      3097 E Ana St
      3097 East Ana Street
      East Rancho Dominguez
      CA
      90221
      LOS ANGELES
      IN
      59302
      59302
      0
      0
      1969
      17800000.00000000
      MAI
      01-13-2022
      17800000.00000000
      01-13-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    5335753.67000000
    26193.65000000
    0.04210000
    0.00013170
    19343.59000000
    0.00000000
    6850.06000000
    0.00000000
    0.00000000
    5328903.61000000
    5328903.61000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    34
    1
    05-12-2022
    06-13-2022
    CREFI
    02-28-2022
    5520000.00000000
    120
    03-06-2032
    0
    0.04410000
    0.04410000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    20567.75000000
    5520000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      905 Medical Park Drive
      905 Medical Park Drive
      Effingham
      IL
      62401
      EFFINGHAM
      OF
      17858
      17858
      0
      0
      1998
      2015
      9300000.00000000
      MAI
      01-24-2022
      9300000.00000000
      01-24-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    5520000.00000000
    20962.20000000
    0.04410000
    0.00013170
    20962.20000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    5520000.00000000
    5520000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    32
    1
    05-12-2022
    06-13-2022
    CREFI
    03-01-2022
    8550000.00000000
    120
    03-06-2032
    0
    0.04360000
    0.04360000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    31496.46000000
    8550000.00000000
    1
    1
    2
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      155 5th Avenue
      155 5th Avenue
      Brooklyn
      NY
      11217
      KINGS
      MU
      7300
      7300
      0
      0
      1920
      2021
      7800000.00000000
      MAI
      01-02-2022
      7800000.00000000
      01-02-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      138 Saint Marks Place
      138 Saint Marks Place
      Brooklyn
      NY
      11217
      KINGS
      MU
      7900
      7900
      0
      0
      1920
      2021
      5500000.00000000
      MAI
      01-02-2022
      5500000.00000000
      01-02-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    8550000.00000000
    32100.50000000
    0.04360000
    0.00013170
    32100.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    8550000.00000000
    8550000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    31
    1
    05-12-2022
    06-13-2022
    CREFI
    03-04-2022
    8700000.00000000
    120
    03-06-2032
    0
    0.04010000
    0.04010000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    29476.28000000
    8700000.00000000
    1
    1
    2
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Walgreens Oneonta
      99 Chestnut Street
      Oneonta
      NY
      13820
      OTSEGO
      RT
      12159
      12159
      0
      0
      2008
      8500000.00000000
      MAI
      02-13-2022
      8500000.00000000
      02-13-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Walgreens New Castle
      100 North Memorial Drive
      New Castle
      IN
      47362
      HENRY
      RT
      14616
      14616
      0
      0
      2008
      8210000.00000000
      MAI
      01-30-2022
      8210000.00000000
      01-30-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    8700000.00000000
    30041.58000000
    0.04010000
    0.00013170
    30041.58000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    8700000.00000000
    8700000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    30
    1
    05-12-2022
    06-13-2022
    DBRI
    03-08-2022
    8970000.00000000
    120
    04-06-2032
    0
    0.04348000
    0.04348000
    3
    1
    120
    05-06-2022
    false
    WL
    3
    32952.71000000
    8970000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      1201 Main
      1201 Main Street
      Carbondale
      CO
      81623
      GARFIELD
      MF
      0
      0
      27
      27
      2021
      13800000.00000000
      MAI
      01-10-2022
      13800000.00000000
      01-10-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    8970000.00000000
    33584.68000000
    0.04348000
    0.00013170
    33584.68000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    8970000.00000000
    8970000.00000000
    06-06-2022
    04-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    29
    1
    05-12-2022
    06-13-2022
    CREFI
    02-17-2022
    9000000.00000000
    120
    03-06-2032
    360
    0.04200000
    0.04200000
    3
    1
    0
    04-06-2022
    false
    WL
    2
    44011.55000000
    8988538.45000000
    1
    1
    1
    0
    false
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Arlington Green Executive Plaza
      2101 South Arlington Heights Road
      Arlington Heights
      IL
      60005
      COOK
      OF
      62835
      62835
      0
      0
      1984
      1996
      14600000.00000000
      MAI
      01-12-2022
      14600000.00000000
      01-12-2022
      MAI
      0.93600000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    8975986.78000000
    44011.55000000
    0.04200000
    0.00013170
    32463.15000000
    0.00000000
    11548.40000000
    0.00000000
    0.00000000
    8964438.38000000
    8964438.38000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    28
    8
    05-12-2022
    06-13-2022
    CREFI
    12-01-2021
    9000000.00000000
    60
    12-06-2026
    0
    0.03480000
    0.03480000
    3
    1
    56
    01-06-2022
    false
    PP
    3
    26462.50000000
    9000000.00000000
    1
    1
    11
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Hillcrest
      1801 Bayberry Court
      Richmond
      VA
      23226
      HENRICO
      OF
      97061
      97061
      0
      0
      2000
      18500000.00000000
      MAI
      11-04-2021
      18500000.00000000
      11-04-2021
      MAI
      0.91630006
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Arrington
      1802 Bayberry Court
      Richmond
      VA
      23226
      HENRICO
      OF
      93645
      93645
      0
      0
      2000
      18800000.00000000
      MAI
      11-04-2021
      18800000.00000000
      11-04-2021
      MAI
      0.95278979
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Highland II
      7229 Forest Avenue
      Richmond
      VA
      23226
      HENRICO
      OF
      67819
      67819
      0
      0
      1995
      8450000.00000000
      MAI
      11-04-2021
      8450000.00000000
      11-04-2021
      MAI
      0.40742270
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Meridian
      1800 Bayberry Court
      Richmond
      VA
      23226
      HENRICO
      OF
      58114
      58114
      0
      0
      2001
      11700000.00000000
      MAI
      11-04-2021
      11700000.00000000
      11-04-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Bayberry
      1700 Bayberry Court
      Richmond
      VA
      23226
      HENRICO
      OF
      46052
      46052
      0
      0
      1988
      8600000.00000000
      MAI
      11-04-2021
      8600000.00000000
      11-04-2021
      MAI
      0.95930687
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Highland I
      7231 Forest Avenue
      Richmond
      VA
      23226
      HENRICO
      OF
      46768
      46768
      0
      0
      1990
      7990000.00000000
      MAI
      11-04-2021
      7990000.00000000
      11-04-2021
      MAI
      0.91883339
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Capstone
      7100 Forest Avenue
      Richmond
      VA
      23226
      HENRICO
      OF
      39478
      39478
      0
      0
      1998
      6940000.00000000
      MAI
      11-04-2021
      6940000.00000000
      11-04-2021
      MAI
      0.83309691
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Forest Plaza I
      7201 Glen Forest Drive
      Richmond
      VA
      23226
      HENRICO
      OF
      36288
      36288
      0
      0
      1985
      5300000.00000000
      MAI
      11-04-2021
      5300000.00000000
      11-04-2021
      MAI
      0.80500441
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Forest Plaza II
      7275 Glen Forest Drive
      Richmond
      VA
      23226
      HENRICO
      OF
      32139
      32139
      0
      0
      1986
      5200000.00000000
      MAI
      11-04-2021
      5200000.00000000
      11-04-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Utica
      2701 Emerywood Parkway
      Richmond
      VA
      23294
      HENRICO
      OF
      29581
      29581
      0
      0
      1984
      2800000.00000000
      MAI
      11-04-2021
      2800000.00000000
      11-04-2021
      MAI
      0.47898989
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Willard
      2601 Willard Road
      Richmond
      VA
      23294
      HENRICO
      OF
      12970
      12970
      0
      0
      1982
      1310000.00000000
      MAI
      11-04-2021
      1310000.00000000
      11-04-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    9000000.00000000
    26970.00000000
    0.03480000
    0.00024420
    26970.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    9000000.00000000
    9000000.00000000
    06-01-2022
    12-06-2026
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    27
    1
    05-12-2022
    06-13-2022
    CREFI
    03-09-2022
    9300000.00000000
    120
    04-06-2032
    0
    0.04130000
    0.04130000
    3
    1
    120
    05-06-2022
    false
    WL
    3
    32452.05000000
    9300000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Lee's Hill II
      10304 Spotsylvania Avenue
      Fredericksburg
      VA
      22408
      SPOTSYLVANIA
      OF
      152245
      152245
      0
      0
      2000
      23000000.00000000
      MAI
      01-19-2022
      23000000.00000000
      01-19-2022
      MAI
      0.65400000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    9300000.00000000
    33074.42000000
    0.04130000
    0.00013170
    33074.42000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    9300000.00000000
    9300000.00000000
    06-06-2022
    04-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    26
    1
    05-12-2022
    06-13-2022
    CREFI
    02-23-2022
    10350000.00000000
    120
    03-06-2032
    360
    0.04350000
    0.04350000
    3
    1
    0
    04-06-2022
    false
    WL
    2
    51523.52000000
    10337245.86000000
    1
    1
    1
    0
    false
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Courtyard Appleton
      101 South Riverheath Way
      Appleton
      WI
      54915
      OUTAGAMIE
      HC
      0
      0
      97
      97
      2017
      18800000.00000000
      MAI
      12-14-2021
      18800000.00000000
      12-14-2021
      MAI
      0.63200000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    10323194.86000000
    51523.52000000
    0.04350000
    0.00013170
    38668.97000000
    0.00000000
    12854.55000000
    0.00000000
    0.00000000
    10310340.31000000
    10310340.31000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    25
    1
    05-12-2022
    06-13-2022
    CREFI
    03-01-2022
    10500000.00000000
    120
    03-06-2032
    0
    0.04850000
    0.04850000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    43026.91000000
    10500000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      1500 Volta Drive
      1500 Volta Drive
      Leander
      TX
      78641
      WILLIAMSON
      IN
      56761
      56761
      0
      0
      2015
      2019
      21300000.00000000
      MAI
      02-02-2022
      21300000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    10500000.00000000
    43852.08000000
    0.04850000
    0.00013170
    43852.08000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    10500000.00000000
    10500000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    24
    1
    05-12-2022
    06-13-2022
    JPMCB
    03-04-2022
    12500000.00000000
    120
    04-01-2032
    360
    0.04200000
    0.04200000
    3
    1
    36
    05-01-2022
    false
    WL
    5
    44357.64000000
    12500000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Crossroads Village
      47164 Michigan Avenue
      Canton
      MI
      48188
      WAYNE
      RT
      86914
      86914
      0
      0
      2007
      20700000.00000000
      MAI
      02-11-2022
      20700000.00000000
      02-11-2022
      MAI
      0.87700000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    12500000.00000000
    45208.33000000
    0.04200000
    0.00061920
    45208.33000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    12500000.00000000
    12500000.00000000
    06-01-2022
    04-01-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    23
    1
    05-12-2022
    06-13-2022
    GSBI
    02-02-2022
    13000000.00000000
    84
    02-06-2029
    360
    0.04336000
    0.04336000
    3
    1
    10
    03-06-2022
    false
    WL
    5
    47625.74000000
    13000000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Apple Glen Crossing
      1720-1770 Apple Glen Boulevard
      Fort Wayne
      IN
      46804
      ALLEN
      RT
      150227
      150227
      0
      0
      2000
      20000000.00000000
      MAI
      11-10-2021
      20000000.00000000
      11-10-2021
      MAI
      0.92800000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    13000000.00000000
    48539.11000000
    0.04336000
    0.00053170
    48539.11000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    13000000.00000000
    13000000.00000000
    06-01-2022
    02-06-2029
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    22
    1
    05-12-2022
    06-13-2022
    CREFI
    02-10-2022
    13500000.00000000
    60
    03-06-2027
    360
    0.04500000
    0.04500000
    3
    1
    17
    04-06-2022
    false
    WL
    5
    51328.13000000
    13500000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Greenbrier Towers I & II
      860 and 870 Greenbrier Circle
      Chesapeake
      VA
      23320
      CHESAPEAKE CITY
      OF
      171762
      171762
      0
      0
      1985
      2018
      21300000.00000000
      MAI
      01-18-2022
      21300000.00000000
      01-18-2022
      MAI
      0.73300000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    13500000.00000000
    52312.50000000
    0.04500000
    0.00013170
    52312.50000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    13500000.00000000
    13500000.00000000
    06-06-2022
    03-06-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    21
    1
    05-12-2022
    06-13-2022
    DBRI
    03-04-2022
    13500000.00000000
    120
    03-06-2032
    0
    0.03552000
    0.03552000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    40515.00000000
    13500000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Santa Barbara Tech Center
      5520 and 5540 Ekwill Street
      Goleta
      CA
      93111
      SANTA BARBARA
      OF
      84798
      84798
      0
      0
      1987
      23800000.00000000
      MAI
      01-13-2022
      23800000.00000000
      01-13-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    13500000.00000000
    41292.00000000
    0.03552000
    0.00013170
    41292.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    13500000.00000000
    13500000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    20
    1
    05-12-2022
    06-13-2022
    GSBI
    03-04-2022
    14000000.00000000
    120
    03-06-2032
    360
    0.05184000
    0.05184000
    3
    1
    0
    04-06-2022
    false
    WL
    2
    76737.21000000
    13985758.79000000
    1
    1
    6
    0
    false
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Jiffy and Dollar
      787 & 839 North US Highway 31
      Whiteland
      IN
      46184
      JOHNSON
      RT
      16288
      16288
      0
      0
      2021
      4170000.00000000
      MAI
      11-22-2021
      4170000.00000000
      11-22-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Main Street Shoppes
      200 South Emerson Avenue
      Greenwood
      IN
      46143
      JOHNSON
      RT
      25821
      25821
      0
      0
      2007
      5000000.00000000
      MAI
      11-22-2021
      5000000.00000000
      11-22-2021
      MAI
      0.93300000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Greensburg Retail Center
      420 East Freeland Road
      Greensburg
      IN
      47240
      DECATUR
      RT
      8886
      8886
      0
      0
      2020
      4130000.00000000
      MAI
      11-22-2021
      4130000.00000000
      11-22-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      CSL Plasma
      312 West Highway 20
      Michigan City
      IN
      46360
      UNAVAILABLE
      RT
      11900
      11900
      0
      0
      2021
      3780000.00000000
      MAI
      12-09-2021
      3780000.00000000
      12-09-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      FedEx
      6311 Airway Drive
      Indianapolis
      IN
      46241
      MARION
      OF
      25983
      25983
      0
      0
      1991
      3300000.00000000
      MAI
      11-22-2021
      3300000.00000000
      11-22-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Greenwood Med Spa
      1664 West Smith Valley Road
      Greenwood
      IN
      46142
      JOHNSON
      RT
      5050
      5050
      0
      0
      1988
      880000.00000000
      MAI
      11-22-2021
      880000.00000000
      11-22-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    13969440.06000000
    76737.21000000
    0.05184000
    0.00013170
    62359.58000000
    0.00000000
    14377.63000000
    0.00000000
    0.00000000
    13955062.43000000
    13955062.43000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    19
    1
    05-12-2022
    06-13-2022
    DBRI
    03-08-2022
    15300000.00000000
    120
    04-06-2032
    0
    0.03827000
    0.03827000
    3
    1
    120
    05-06-2022
    false
    WL
    3
    49471.95000000
    15300000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Townsgate Office
      2829 Townsgate Road
      Westlake Village
      CA
      91361
      VENTURA
      OF
      88334
      88334
      0
      0
      1990
      27600000.00000000
      MAI
      12-20-2021
      27600000.00000000
      12-20-2021
      MAI
      0.89700000
      0.89730000
      6
      N
      Wells Fargo Bank  N.A.  (t0001
      18972
      12-31-2024
      Wells Fargo Advisors  LLC (t00
      16402
      12-31-2024
      Majestic Workspaces LLC (t0001
      13765
      08-31-2026
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    15300000.00000000
    50420.73000000
    0.03827000
    0.00013170
    50420.73000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    15300000.00000000
    15300000.00000000
    06-06-2022
    04-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    18
    1
    05-12-2022
    06-13-2022
    JPMCB
    02-17-2022
    16500000.00000000
    120
    03-01-2032
    0
    0.04892000
    0.04892000
    3
    1
    119
    04-01-2022
    false
    WL
    3
    68199.24000000
    16500000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      1340 Lafayette
      1340 Lafayette Avenue
      Bronx
      NY
      10474
      BRONX
      0
      0
      0
      0
      0.00000000
      26000000.00000000
      02-02-2022
      MAI
      0.00000000
      1.00000000
      6
      X
      Amazon.com Services LLC
      55000
      06-30-2032
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    16500000.00000000
    69507.17000000
    0.04892000
    0.00013170
    69507.17000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    16500000.00000000
    16500000.00000000
    06-01-2022
    03-01-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    17
    1
    05-12-2022
    06-13-2022
    CREFI
    01-19-2022
    19250000.00000000
    84
    02-06-2029
    0
    0.03920000
    0.03920000
    3
    1
    82
    03-06-2022
    false
    WL
    3
    63756.71000000
    19250000.00000000
    1
    1
    2
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      35 Crosby Street
      35 Crosby Street
      New York
      NY
      10013
      NEW YORK
      98
      55000
      55000
      0
      0
      1900
      2018
      26000000.00000000
      MAI
      02-02-2022
      19700000.00000000
      11-10-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      70 Carmine Street
      70 Carmine Street
      New York
      NY
      10014
      NEW YORK
      MF
      0
      0
      9
      9
      1910
      2020
      9200000.00000000
      MAI
      11-10-2021
      9200000.00000000
      11-10-2021
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    19250000.00000000
    64979.44000000
    0.03920000
    0.00013170
    64979.44000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    19250000.00000000
    19250000.00000000
    06-06-2022
    02-06-2029
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    16
    1
    05-12-2022
    06-13-2022
    GSBI
    12-22-2021
    20000000.00000000
    60
    01-06-2027
    0
    0.04995000
    0.04995000
    3
    1
    57
    02-06-2022
    false
    PP
    3
    84406.25000000
    20000000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      JW Marriott Desert Springs
      74-855 Country Club Drive
      Palm Desert
      CA
      92260
      RIVERSIDE
      HC
      0
      0
      884
      884
      1987
      2019
      306000000.00000000
      MAI
      11-17-2021
      306000000.00000000
      11-17-2021
      MAI
      0.36800000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    20000000.00000000
    86025.00000000
    0.04995000
    0.00013170
    86025.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    20000000.00000000
    20000000.00000000
    06-01-2022
    01-06-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    15
    1
    05-12-2022
    06-13-2022
    DBRI
    11-05-2021
    22167000.00000000
    60
    04-06-2031
    0
    0.02838000
    0.02838000
    3
    1
    55
    12-06-2021
    false
    PP
    3
    53153.08000000
    22167000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Novo Nordisk HQ
      800 Scudders Mill Road
      Plainsboro
      NJ
      8536
      MIDDLESEX
      OF
      731104
      731104
      0
      0
      1985
      2013
      330000000.00000000
      MAI
      09-21-2021
      330000000.00000000
      09-21-2021
      MAI
      0.77046357
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    22167000.00000000
    54172.45000000
    0.02838000
    0.00013170
    54172.45000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    22167000.00000000
    22167000.00000000
    06-01-2022
    11-06-2026
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    14
    1
    05-12-2022
    06-13-2022
    LCF
    01-12-2022
    23500000.00000000
    120
    02-06-2032
    360
    0.04260000
    0.04260000
    3
    1
    0
    03-06-2022
    false
    WL
    2
    115743.49000000
    23432443.23000000
    1
    1
    1
    0
    false
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Prospector Plaza
      3964 Missouri Flat Road
      Placerville
      CA
      95667
      EL DORADO
      RT
      262
      262
      0
      0
      1982
      2020
      34400000.00000000
      MAI
      11-23-2021
      34400000.00000000
      11-23-2021
      MAI
      0.98300000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    23399884.91000000
    115743.49000000
    0.04260000
    0.00013170
    85838.58000000
    0.00000000
    29904.91000000
    0.00000000
    0.00000000
    23369980.00000000
    23369980.00000000
    06-06-2022
    02-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    13
    1
    05-12-2022
    06-13-2022
    CREFI
    02-24-2022
    27500000.00000000
    120
    03-06-2032
    0
    0.03860000
    0.03860000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    89686.92000000
    27500000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Bala Woods
      23200 Forest North Drive
      Kingwood
      TX
      77339
      HARRIS
      MF
      0
      0
      39369
      39369
      2000
      2014
      59200000.00000000
      MAI
      01-26-2022
      59200000.00000000
      01-26-2022
      MAI
      0.95800000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    27500000.00000000
    91406.94000000
    0.03860000
    0.00013170
    91406.94000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    27500000.00000000
    27500000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    12
    1
    05-12-2022
    06-13-2022
    CREFI
    02-10-2022
    28000000.00000000
    120
    03-06-2032
    0
    0.03970000
    0.03970000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    93919.91000000
    28000000.00000000
    1
    1
    2
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      285 Riverside Ave
      285 Riverside Avenue
      Westport
      CT
      6880
      FAIRFIELD
      OF
      94647
      94647
      0
      0
      1923
      2017
      26100000.00000000
      MAI
      12-07-2021
      26100000.00000000
      12-07-2021
      MAI
      0.85600000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      355 Riverside Ave
      355 Riverside Avenue
      Westport
      CT
      6880
      FAIRFIELD
      OF
      55278
      55278
      0
      0
      1970
      2019
      17400000.00000000
      MAI
      12-07-2021
      17400000.00000000
      12-07-2021
      MAI
      0.91300000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    28000000.00000000
    95721.11000000
    0.03970000
    0.00013170
    95721.11000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    28000000.00000000
    28000000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    11
    1
    05-12-2022
    06-13-2022
    GSBI
    12-02-2021
    28000000.00000000
    120
    12-06-2031
    0
    0.03388000
    0.03388000
    3
    1
    116
    01-01-2022
    false
    PP
    3
    80151.30000000
    28000000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Gem Tower
      44 West 47th Street
      New York
      NY
      10036
      NEW YORK
      RT
      7346
      7346
      0
      0
      2009
      73400000.00000000
      MAI
      10-14-2021
      73400000.00000000
      10-14-2021
      MAI
      1.00000000
      1.00000000
      6
      X
      City's Property Development Co
      530
      09-30-2031
      E&S Creation LLC
      530
      07-07-2024
      The Laser Booth Corp.
      485
      07-31-2024
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
      12-31-2021
    
    false
    false
    28000000.00000000
    81688.44000000
    0.03388000
    0.00013170
    81688.44000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    28000000.00000000
    28000000.00000000
    06-01-2022
    12-06-2031
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    10
    1
    05-12-2022
    06-13-2022
    CREFI
    02-24-2022
    28750000.00000000
    120
    03-06-2032
    360
    0.04120000
    0.04120000
    3
    1
    0
    04-06-2022
    false
    WL
    2
    139253.29000000
    28712745.32000000
    1
    1
    1
    0
    false
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Hall Road Crossing
      13821-13995 Hall Road
      Shelby Township
      MI
      48315
      MACOMB
      RT
      181129
      181129
      0
      0
      1986
      2022
      42125000.00000000
      MAI
      02-01-2022
      42125000.00000000
      02-01-2022
      MAI
      0.97900000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    28672072.46000000
    139253.29000000
    0.04120000
    0.00043170
    101722.14000000
    0.00000000
    37531.15000000
    0.00000000
    0.00000000
    28634541.31000000
    28634541.31000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    9
    1
    05-12-2022
    06-13-2022
    GSBI, WFB
    02-16-2022
    30000000.00000000
    120
    03-06-2032
    0
    0.03900000
    0.03900000
    3
    1
    119
    04-06-2022
    false
    PP
    3
    98854.17000000
    30000000.00000000
    1
    1
    9
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      800 Northwest 4th Street
      800 Northwest 4th Street
      Perham
      MN
      56573
      OTTER TAIL
      IN
      515972
      515972
      0
      0
      1970
      2016
      37500000.00000000
      MAI
      01-26-2022
      37500000.00000000
      01-26-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      4100 Millennium Boulevard Southeast
      4100 Millennium Boulevard Southeast
      Massillon
      OH
      44646
      STARK
      IN
      171390
      171390
      0
      0
      2009
      2020
      35800000.00000000
      MAI
      01-21-2022
      35800000.00000000
      01-21-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      3000 East Mount Pleasant Street
      3000 East Mount Pleasant Street
      Burlington
      IA
      52601
      DES MOINES
      IN
      444618
      444618
      0
      0
      1946
      2017
      32300000.00000000
      MAI
      01-26-2022
      32300000.00000000
      01-26-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      7330 West Sherman Street
      7330 West Sherman Street
      Phoenix
      AZ
      85043
      MARICOPA
      IN
      207222
      207222
      0
      0
      2009
      28400000.00000000
      MAI
      01-14-2022
      28400000.00000000
      01-14-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      821 Route 97
      821 Route 97
      Waterford
      PA
      16441
      ERIE
      IN
      221876
      221876
      0
      0
      1965
      2018
      24200000.00000000
      MAI
      01-19-2022
      24200000.00000000
      01-19-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      3200 Northern Cross Boulevard
      3200 Northern Cross Boulevard
      Fort Worth
      TX
      76137
      TARRANT
      IN
      121253
      121253
      0
      0
      1993
      2020
      22000000.00000000
      MAI
      01-06-2022
      22000000.00000000
      01-06-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      3636 Medallion Avenue
      3636 Medallion Avenue
      Newport
      AR
      72112
      JACKSON
      IN
      278553
      278553
      0
      0
      1968
      2004
      21800000.00000000
      MAI
      01-24-2022
      21800000.00000000
      01-24-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      692 Wabash Avenue North
      692 Wabash Avenue North
      Brewster
      OH
      44613
      STARK
      IN
      141878
      141878
      0
      0
      1969
      2017
      9000000.00000000
      MAI
      01-21-2022
      9000000.00000000
      01-21-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      225 Commonwealth Avenue Extension
      225 Commonwealth Avenue Extension
      Bristol
      VA
      24201
      BRISTOL
      IN
      104203
      104203
      0
      0
      1965
      8100000.00000000
      MAI
      01-24-2022
      8100000.00000000
      01-24-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    30000000.00000000
    100750.00000000
    0.03900000
    0.00013170
    100750.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    30000000.00000000
    30000000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    8
    1
    05-12-2022
    06-13-2022
    DBNY
    02-23-2022
    34500000.00000000
    120
    03-06-2032
    0
    0.04089000
    0.04089000
    3
    1
    119
    04-06-2022
    false
    WL
    3
    119191.51000000
    34500000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Redmond Community Center
      7215-7597 170th Avenue Northeast
      Redmond
      WA
      98052
      KING
      RT
      109965
      109965
      0
      0
      1996
      56300000.00000000
      MAI
      01-03-2022
      56300000.00000000
      01-03-2022
      MAI
      0.97300000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    34500000.00000000
    121477.38000000
    0.04089000
    0.00013170
    121477.38000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    34500000.00000000
    34500000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    7
    1
    05-12-2022
    06-13-2022
    CREFI
    03-09-2022
    35000000.00000000
    120
    04-06-2032
    360
    0.04100000
    0.04100000
    3
    1
    12
    05-06-2022
    false
    WL
    5
    121244.21000000
    35000000.00000000
    1
    1
    25
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Walgreens  Mount Pleasant  SC
      2903 North US 17 Highway
      Mount Pleasant
      SC
      29466
      CHARLESTON
      RT
      13386
      13386
      0
      0
      2011
      8600000.00000000
      MAI
      02-04-2022
      8600000.00000000
      02-04-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Walgreens  Meridian  ID
      1570 East Fairview Avenue
      Meridian
      ID
      83642
      ADA
      RT
      15120
      15120
      0
      0
      2000
      5100000.00000000
      MAI
      02-06-2022
      5100000.00000000
      02-06-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Renal Care  Moncks Corner  SC
      422 Drive in Lane
      Moncks Corner
      SC
      29461
      BERKELEY
      OF
      7490
      7490
      0
      0
      2020
      4100000.00000000
      MAI
      02-04-2022
      4100000.00000000
      02-04-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Tractor Supply Co  Ogdensbg  NY
      1051 Park Street
      Ogdensburg
      NY
      13669
      UNAVAILABLE
      RT
      19097
      19097
      0
      0
      2011
      3300000.00000000
      MAI
      02-10-2022
      3300000.00000000
      02-10-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Tractor Supply Co  Lake Ch  LA
      181 US Route 171
      Lake Charles
      LA
      70611
      CALCASIEU PARISH
      RT
      21974
      21974
      0
      0
      1995
      2007
      2750000.00000000
      MAI
      02-04-2022
      2750000.00000000
      02-04-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Tractor Supply Co  Oconto  WI
      126 Charles Street
      Oconto
      WI
      54153
      OCONTO
      RT
      34877
      34877
      0
      0
      2000
      2021
      2330000.00000000
      MAI
      02-07-2022
      2330000.00000000
      02-07-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Ghent  WV
      3285 Flat Top Road
      Ghent
      WV
      25843
      RALEIGH
      RT
      10640
      10640
      0
      0
      2017
      2300000.00000000
      MAI
      01-27-2022
      2300000.00000000
      01-27-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Tractor Supply Co  Kewaunee  WI
      802 Main Street
      Kewaunee
      WI
      54216
      KEWAUNEE
      RT
      35330
      35330
      0
      0
      2002
      2021
      2290000.00000000
      MAI
      02-07-2022
      2290000.00000000
      02-07-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Fresenius  Belzoni  MS
      16451 US Highway 49
      Belzoni
      MS
      39038
      HUMPHREYS
      OF
      5112
      5112
      0
      0
      2018
      1950000.00000000
      MAI
      02-02-2022
      1950000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Lenore  WV
      384 West Virginia Highway 65
      Williamson
      WV
      25661
      MINGO
      RT
      9100
      9100
      0
      0
      2016
      1830000.00000000
      MAI
      02-01-2022
      1830000.00000000
      02-01-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Family Dollar  Linden  AL
      303 South Main Street
      Linden
      AL
      36748
      MARENGO
      RT
      10500
      10500
      0
      0
      2021
      1800000.00000000
      MAI
      02-02-2022
      1800000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Fresenius  Rayville  LA
      230 Highway 3048
      Rayville
      LA
      71269
      RICHLAND
      OF
      5588
      5588
      0
      0
      2017
      1800000.00000000
      MAI
      02-02-2022
      1800000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Burlington  WV
      2172 Northwestern Turnpike
      Burlington
      WV
      26710
      MINERAL
      RT
      9026
      9026
      0
      0
      2016
      1800000.00000000
      MAI
      02-02-2022
      1800000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Family Dollar  Franklinton  LA
      27245 Highway 62
      Franklinton
      LA
      70438
      WASHINGTON
      RT
      10500
      10500
      0
      0
      2021
      1750000.00000000
      MAI
      02-02-2022
      1750000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Hinton  WV
      1089 State Route Highway 3 and 12
      Hinton
      WV
      25951
      SUMMERS
      RT
      9026
      9026
      0
      0
      2016
      1730000.00000000
      MAI
      02-01-2022
      1730000.00000000
      02-01-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Lerona  WV
      6885 Hinton Road
      Lerona
      WV
      25971
      MERCER
      RT
      9100
      9100
      0
      0
      2017
      1660000.00000000
      MAI
      02-08-2022
      1660000.00000000
      02-08-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Rushford  NY
      8874 State Route 243
      Rushford
      NY
      14777
      ALLEGANY
      RT
      9002
      9002
      0
      0
      2017
      1700000.00000000
      MAI
      02-10-2022
      1700000.00000000
      02-10-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Walker  WV
      11494 Staunton-Parkersburg Turnpike
      Walker
      WV
      26180
      WOOD
      RT
      9100
      9100
      0
      0
      2017
      1640000.00000000
      MAI
      02-01-2022
      1640000.00000000
      02-01-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Dixie  WV
      1326 Dixie Highway
      Dixie
      WV
      25059
      NICHOLAS
      RT
      9100
      9100
      0
      0
      2017
      1600000.00000000
      MAI
      01-27-2022
      1600000.00000000
      01-27-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Bay Minette  AL
      41711 Alabama Highway 225
      Bay Minette
      AL
      36507
      BALDWIN
      RT
      9100
      9100
      0
      0
      2017
      1600000.00000000
      MAI
      02-02-2022
      1600000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Fruithurst  AL
      15690 Highway 78
      Fruithurst
      AL
      36262
      CLEBURNE
      RT
      9026
      9026
      0
      0
      2017
      1525000.00000000
      MAI
      02-02-2022
      1525000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Billingsley  AL
      3362 Highway 82 West
      Billingsley
      AL
      36006
      AUTAUGA
      RT
      9100
      9100
      0
      0
      2017
      1450000.00000000
      MAI
      02-02-2022
      1450000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Knox City  TX
      1204 East Main Street
      Knox City
      TX
      79529
      KNOX
      RT
      9100
      9100
      0
      0
      2017
      1450000.00000000
      MAI
      02-08-2022
      1450000.00000000
      02-08-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  South Dayton  NY
      529 Pine Street
      South Dayton
      NY
      14138
      CATTARAUGUS
      RT
      9100
      9100
      0
      0
      2017
      1400000.00000000
      MAI
      02-10-2022
      1400000.00000000
      02-10-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Dollar General  Gaylesville  AL
      5250 Cherokee County 41
      Gaylesville
      AL
      35973
      CHEROKEE
      RT
      9026
      9026
      0
      0
      2018
      1400000.00000000
      MAI
      02-02-2022
      1400000.00000000
      02-02-2022
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    35000000.00000000
    123569.44000000
    0.04100000
    0.00013170
    123569.44000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    35000000.00000000
    35000000.00000000
    06-06-2022
    04-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    6
    1
    05-12-2022
    06-13-2022
    DBRI
    02-16-2022
    40000000.00000000
    120
    03-06-2032
    360
    0.04812000
    0.04812000
    3
    1
    11
    04-06-2022
    false
    WL
    5
    162627.78000000
    40000000.00000000
    1
    1
    3
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Summit Ridge
      1111 Independence Avenue
      Akron
      PA
      44310
      SUMMIT
      MF
      0
      0
      397
      397
      1969
      2021
      26200000.00000000
      MAI
      12-14-2021
      26200000.00000000
      12-14-2021
      MAI
      0.97480000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Lexington Village
      7820 Lexington Avenue
      Cleveland
      OH
      44103
      CUYAHOGA
      MF
      0
      0
      277
      277
      1986
      2021
      16700000.00000000
      MAI
      12-14-2021
      16700000.00000000
      12-14-2021
      MAI
      0.86280000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Gateway at the Greene
      3325 East Stroop Road
      Kettering
      OH
      45440
      MONTGOMERY
      MF
      0
      0
      103
      103
      1965
      2020
      11300000.00000000
      MAI
      11-24-2021
      11300000.00000000
      11-24-2021
      MAI
      0.96120000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    40000000.00000000
    165746.67000000
    0.04812000
    0.00013170
    165746.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    40000000.00000000
    40000000.00000000
    06-06-2022
    03-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    5
    1
    05-12-2022
    06-13-2022
    CREFI
    01-27-2022
    55575000.00000000
    60
    02-06-2027
    0
    0.03750000
    0.03750000
    3
    1
    58
    03-06-2022
    false
    WL
    3
    176083.98000000
    55575000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Shoreline Square
      301 East Ocean Boulevard
      Long Beach
      CA
      90802
      LOS ANGELES
      OF
      413801
      413801
      0
      0
      1988
      2008
      87500000.00000000
      MAI
      12-23-2021
      87500000.00000000
      12-23-2021
      MAI
      0.85000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    55575000.00000000
    179460.94000000
    0.03750000
    0.00013170
    179460.94000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    55575000.00000000
    55575000.00000000
    06-06-2022
    02-06-2027
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    4
    1
    05-12-2022
    06-13-2022
    DBRI
    03-11-2022
    68000000.00000000
    120
    04-06-2032
    0
    0.04440000
    0.04440000
    3
    1
    120
    05-06-2022
    false
    WL
    3
    255094.44000000
    68000000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      Romaine & Orange Square
      7007 Romaine Street
      Los Angeles
      CA
      90038
      LOS ANGELES
      OF
      122411
      122411
      0
      0
      1928
      109000000.00000000
      MAI
      01-11-2022
      109000000.00000000
      01-11-2022
      MAI
      1.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    68000000.00000000
    259986.67000000
    0.04440000
    0.00013170
    259986.67000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    68000000.00000000
    68000000.00000000
    06-06-2022
    04-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    3-A-1-3-A
    1
    05-12-2022
    06-13-2022
    0.00000000
    0
    01-01-2029
    0
    0.00000000
    0.00000000
    0
    false
    0.00000000
    0.00000000
    0
    14
    0
    false
    false
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      First National Building
      660 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1921
      2010
      0.00000000
      162000000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      The Qube
      611 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1958
      2011
      0.00000000
      103000000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Chrysler House
      719 Griswold Street
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1919
      2013
      0.00000000
      83000000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      1001 Woodward
      1001-1075 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1965
      2013
      0.00000000
      80000000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      One Woodward
      1 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1962
      2013
      0.00000000
      58000000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      The Z Garage
      1234-1246 Library Street
      Detroit
      MI
      48226
      WAYNE
      0
      0
      0
      0
      2013
      2016
      0.00000000
      53000000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Two Detroit Garage
      160 East Congress Street
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      2002
      2015
      0.00000000
      37000000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      1505 & 1515 Woodward
      1505 and 1515-1529 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1925
      2018
      0.00000000
      35000000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      1001 Brush Street
      1001 Brush Street
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1993
      2015
      0.00000000
      32000000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      The Assembly
      1700 West Fort Street
      Detroit
      MI
      48216
      WAYNE
      OF
      0
      0
      0
      0
      1913
      2019
      0.00000000
      23100000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      419 Fort Street Garage
      419 East Fort Street
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      2005
      2015
      0.00000000
      21000000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Vinton
      600 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1917
      2018
      0.00000000
      17500000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      1401 First Street
      1401 First Street
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1976
      2017
      0.00000000
      13500000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Lane Bryant Building
      1520 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      0
      0
      0
      0
      1917
      2018
      0.00000000
      6200000.00000000
      08-30-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    35000000.00000000
    113864.72000000
    0.03778000
    0.00061920
    113864.72000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    35000000.00000000
    35000000.00000000
    06-01-2022
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    3
    1
    05-12-2022
    06-13-2022
    JPMCB, SMC
    12-28-2021
    85000000.00000000
    84
    01-01-2029
    0
    0.03778000
    0.03778000
    3
    1
    81
    02-01-2022
    false
    PP
    3
    271325.12000000
    85000000.00000000
    1
    1
    14
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      First National Building
      660 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      800119
      800119
      0
      0
      1921
      2010
      162000000.00000000
      MAI
      08-30-2021
      162000000.00000000
      08-30-2021
      MAI
      0.94870138
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      The Qube
      611 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      522702
      522702
      0
      0
      1958
      2011
      103000000.00000000
      MAI
      08-30-2021
      103000000.00000000
      08-30-2021
      MAI
      0.90582779
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Chrysler House
      719 Griswold Street
      Detroit
      MI
      48226
      WAYNE
      OF
      343488
      343488
      0
      0
      1919
      2013
      83000000.00000000
      MAI
      08-30-2021
      83000000.00000000
      08-30-2021
      MAI
      0.79891292
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      1001 Woodward
      1001-1075 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      319039
      319039
      0
      0
      1965
      2013
      80000000.00000000
      MAI
      08-30-2021
      80000000.00000000
      08-30-2021
      MAI
      0.88888192
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      One Woodward
      1 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      370257
      370257
      0
      0
      1962
      2013
      58000000.00000000
      MAI
      08-30-2021
      58000000.00000000
      08-30-2021
      MAI
      0.92856043
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      The Z Garage
      1234-1246 Library Street
      Detroit
      MI
      48226
      WAYNE
      OF
      1351
      1351
      0
      0
      2013
      2016
      53000000.00000000
      MAI
      09-10-2021
      53000000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Two Detroit Garage
      160 East Congress Street
      Detroit
      MI
      48226
      WAYNE
      OF
      1106
      1106
      0
      0
      2002
      2015
      37000000.00000000
      MAI
      09-10-2021
      37000000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      1505 & 1515 Woodward
      1505 and 1515-1529 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      141741
      141741
      0
      0
      1925
      2018
      35000000.00000000
      MAI
      08-30-2021
      35000000.00000000
      08-30-2021
      MAI
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      1001 Brush Street
      1001 Brush Street
      Detroit
      MI
      48226
      WAYNE
      OF
      1309
      1309
      0
      0
      1993
      2015
      32000000.00000000
      MAI
      09-10-2021
      32000000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      The Assembly
      1700 West Fort Street
      Detroit
      MI
      48216
      WAYNE
      MU
      32
      32
      0
      0
      1913
      2019
      23100000.00000000
      MAI
      08-30-2021
      23100000.00000000
      08-30-2021
      MAI
      0.75000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      419 Fort Street Garage
      419 East Fort Street
      Detroit
      MI
      48226
      WAYNE
      98
      637
      637
      0
      0
      2005
      2015
      21000000.00000000
      MAI
      09-10-2021
      21000000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Vinton
      600 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      MU
      21
      21
      0
      0
      1917
      2018
      17500000.00000000
      MAI
      08-30-2021
      17500000.00000000
      08-30-2021
      MAI
      0.61904762
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      1401 First Street
      1401 First Street
      Detroit
      MI
      48226
      WAYNE
      98
      633
      633
      0
      0
      1976
      2017
      13500000.00000000
      MAI
      09-10-2021
      13500000.00000000
      09-10-2021
      MAI
      0.00000000
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    
      Lane Bryant Building
      1520 Woodward Avenue
      Detroit
      MI
      48226
      WAYNE
      OF
      31695
      31695
      0
      0
      1917
      2018
      6200000.00000000
      MAI
      08-30-2021
      6200000.00000000
      08-30-2021
      MAI
      0.95166430
      0.00000000
      6
      X
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    50000000.00000000
    162663.89000000
    0.03778000
    0.00061920
    162663.89000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    50000000.00000000
    50000000.00000000
    06-01-2022
    01-01-2029
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    2
    1
    05-12-2022
    06-13-2022
    GSBI
    12-22-2021
    85000000.00000000
    120
    01-06-2035
    0
    0.02776000
    0.02776000
    3
    1
    117
    02-06-2022
    false
    PP
    3
    199364.35000000
    85000000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      One Wilshire
      624 South Grand Avenue
      Los Angeles
      CA
      90017
      LOS ANGELES
      OF
      0
      0
      0
      0
      1967
      1992
      0.00000000
      913000000.00000000
      11-05-2021
      MAI
      0.00000000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    85000000.00000000
    203187.78000000
    0.02776000
    0.00023170
    203187.78000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    85000000.00000000
    85000000.00000000
    06-01-2022
    01-06-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    1
    1
    05-12-2022
    06-13-2022
    DBRI, MSBNA, CREFI, WFBNA
    12-10-2021
    85000000.00000000
    120
    01-09-2032
    0
    0.02791960
    0.02791960
    3
    1
    117
    02-09-2022
    false
    PP
    3
    200510.55000000
    85000000.00000000
    1
    1
    1
    0
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      601 Lexington Avenue
      601 Lexington Avenue
      New York
      NY
      10022
      NEW YORK
      OF
      1675659
      1675659
      0
      0
      1977
      2021
      1700000000.00000000
      MAI
      10-01-2021
      1700000000.00000000
      10-01-2021
      MAI
      0.96300000
      0.00000000
      6
      N
      0
      0
      0
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      0.00000000
      N
    
    false
    false
    85000000.00000000
    204355.96000000
    0.02791960
    0.00016920
    204355.96000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    85000000.00000000
    85000000.00000000
    06-01-2022
    01-09-2032
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
  
  
    Prospectus Loan ID
    33
    1
    05-12-2022
    06-13-2022
    DBRI
    02-07-2020
    7200000.00000000
    120
    03-06-2030
    360
    0.04050000
    0.04050000
    3
    1
    11
    04-06-2020
    false
    WL
    5
    24637.50000000
    7200000.00000000
    1
    1
    1
    5
    true
    true
    false
    false
    false
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    
      STK Chicago
      9 W Kinzie Street
      Chicago
      IL
      60654
      COOK
      RT
      9254
      9254
      0
      0
      11050000.00000000
      MAI
      11-05-2019
      0.00000000
      1.00000000
      0.00000000
      6
      X
      0
      0
      0
      01-01-2021
      03-31-2021
      0.00000000
      261344.81000000
      0.00000000
      79785.11000000
      0.00000000
      181559.70000000
      0.00000000
      181062.67000000
      72900.00000000
      0.00000000
      2.49000000
      0.00000000
      2.48000000
      F
    
    false
    false
    7200000.00000000
    25110.00000000
    0.04050000
    0.00013170
    25110.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    7200000.00000000
    7200000.00000000
    06-06-2022
    03-06-2030
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    KeyBank Real Estate Capital
    false
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000
    0.00000000



  
    2(c)(4)
    Original Term Loan Number
    With respect to Asset Numbers 3 and 15, the original term loan number, represents the term of the mortgage loan through the anticipated repayment date, rather than the actual maturity date.
      
  
    2(c)(6)
    Original Amortization Term Number
    With respect to Asset Number 33, monthly debt service and annual debt service  is calculated based on the sum of the first 12 principal and interest payments based on the assumed principal payment schedule set forth on Annex H to this Prospectus. 
      
  
    2(c)(15)
    Loan Structure Code
    With respect to Asset Numbers 1, 10, 16, 35, 39, 42, 46, 49 and 53, the related mortgage loan is a senior portion of a mortgage loan structure comprised of one or more senior A notes and one or more subordinate notes.
      
  
    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.
      
  
    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.
      
  
    2(d)(25)(iii)
    Lease Expiration Largest Tenant Date
    With respect to Asset Number 17, the lease expiration largest tenant date has been presented as 12-31-2050 due to filing constraints. The lease expiration largest tenant date is 2-28-2057.
      
  
    2(d)(28)(xiv)
    Most Recent Debt Service Amount
    With respect to any "Hyper-Amortization" mortgage loan, the value shown reflects the annual interest-only debt service payment. 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/Balloon" 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 companion loan, the entirety of the senior portion of such mortgage loan structure).
      
  
    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 companion loan, the entirety of the senior portion of such mortgage loan structure).  
      
  
    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 companion loan, the entirety of the senior portion of such mortgage loan structure).
      
  
    2(e)(3)
    Report Period Beginning Schedule 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 January 2018 (or for loans originated after such date, as of the loan origination date).
      
  
    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.
      
  
    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.
      
  
    2(e)(13)
    Report Period End Scheduled Loan 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.
      
  
    2(f)(1)
    Primary Servicer Name
    In the case of Asset Numbers 19, 22 and 23, the whole loan is serviced under the BMARK 2018-B1 Pooling and Servicing Agreement until such time that the controlling pari passu companion loan has been securitized, at which point the whole loan will be serviced under the related pooling and servicing agreement. The primary servicer names have been truncated due to EDGAR constraints. The full name for KeyBank N.A. is KeyBank National Association and the full name for Wells Fargo Bank, N.A. is Wells Fargo Bank, National Association. The initial controlling noteholder with respect to Asset Numbers 19 and 22 is JPMCB, or an affiliate, and the initial controlling noteholder with respect to Asset Number 23 is CREFI, or an affiliate, in each case, as holder of the related controlling pari passu companion loan.

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 10-D Benchmark 2022-B34 Mortg For: Jun 17

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)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

Form 10-D Benchmark 2022-B34 Mortg For: Jun 17

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)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

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