
Distribution Date:	11/18/25	Benchmark 2022-B34 Mortgage Trust
Determination Date:	11/12/25
Next Distribution Date:	12/17/25
Record Date:	10/31/25	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		cmbs.requests@db.com

Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	KeyBank National Association
Additional Information	5
			www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
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		Attention: Heather Bennett and Arnold Shulkin		hbennett@starwood.com; AShulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1)	13-14				lnr.cmbs.notices@lnrproperty.com
			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
Principal Prepayment Detail	17	Representations Reviewer

Historical Detail	18		CMBS Notices		cmbs.notices@parkbridgefinancial.com

Delinquency Loan Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Collateral Stratification and Historical Detail	20
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Modified Loan Detail	23	Trustee	Wilmington Trust, National Association

Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			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		btageson@eightfoldcapital.com
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	784,386.09	269,644.19	1,994.30	0.00	0.00	271,638.49	514,741.90	30.05%	30.00%
A-2	08161YBD4	3.951776%	114,778,000.00	114,778,000.00	0.00	377,980.76	0.00	0.00	377,980.76	114,778,000.00	30.05%	30.00%
A-3	08161YAA1	3.951776%	110,063,000.00	110,063,000.00	0.00	362,453.58	0.00	0.00	362,453.58	110,063,000.00	30.05%	30.00%
A-SB	08161YBE2	3.951776%	18,021,000.00	18,021,000.00	0.00	59,345.79	0.00	0.00	59,345.79	18,021,000.00	30.05%	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	30.05%	30.00%
A-M	08161YBJ1	3.951776%	67,354,000.00	67,354,000.00	0.00	221,806.59	0.00	0.00	221,806.59	67,354,000.00	22.14%	22.25%
B	08161YBK8	3.951776%	43,455,000.00	43,455,000.00	0.00	143,103.68	0.00	0.00	143,103.68	43,455,000.00	17.03%	17.25%
C	08161YBL6	3.951776%	41,282,000.00	41,282,000.00	0.00	135,947.67	0.00	0.00	135,947.67	41,282,000.00	12.19%	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	9.00%	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	6.95%	7.38%
F	08161YAS2	2.451776%	26,073,000.00	26,073,000.00	0.00	53,270.96	0.00	0.00	53,270.96	26,073,000.00	3.89%	4.38%
G	08161YAU7	2.451776%	8,691,000.00	8,691,000.00	0.00	17,756.99	0.00	0.00	17,756.99	8,691,000.00	2.87%	3.38%
H*	08161YAW3	2.451776%	29,332,336.00	24,451,033.64	0.00	48,725.86	0.00	0.00	48,725.86	24,451,033.64	0.00%	0.00%
VRR	08161YBM4	3.951776%	45,741,597.00	44,825,443.51	14,191.80	147,551.95	0.00	0.00	161,743.75	44,811,251.71	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	896,508,863.24	283,835.99	2,755,334.07	0.00	0.00	3,039,170.06	896,225,027.25


X-A	08161YBH5	0.089101%	675,717,000.00	663,191,386.09	0.00	49,242.73	0.00	0.00	49,242.73	662,921,741.90
X-D	08161YAE3	1.951776%	44,540,000.00	44,540,000.00	0.00	72,443.41	0.00	0.00	72,443.41	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	24,451,033.64	0.00	30,563.79	0.00	0.00	30,563.79	24,451,033.64
Notional SubTotal			784,353,336.00	766,946,419.73	0.00	195,704.93	0.00	0.00	195,704.93	766,676,775.54

Deal Distribution Total					283,835.99	2,951,039.00	0.00	0.00	3,234,874.99

*	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	58.93208790	20.25876709	0.14983471	0.00000000	0.00000000	0.00000000	0.00000000	20.40860180	38.67332081
A-2	08161YBD4	1,000.00000000	0.00000000	3.29314642	0.00000000	0.00000000	0.00000000	0.00000000	3.29314642	1,000.00000000
A-3	08161YAA1	1,000.00000000	0.00000000	3.29314647	0.00000000	0.00000000	0.00000000	0.00000000	3.29314647	1,000.00000000
A-SB	08161YBE2	1,000.00000000	0.00000000	3.29314633	0.00000000	0.00000000	0.00000000	0.00000000	3.29314633	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	3.29314651	0.00000000	0.00000000	0.00000000	0.00000000	3.29314651	1,000.00000000
B	08161YBK8	1,000.00000000	0.00000000	3.29314647	0.00000000	0.00000000	0.00000000	0.00000000	3.29314647	1,000.00000000
C	08161YBL6	1,000.00000000	0.00000000	3.29314641	0.00000000	0.00000000	0.00000000	0.00000000	3.29314641	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	2.04314655	0.00000000	0.00000000	0.00000000	0.00000000	2.04314655	1,000.00000000
G	08161YAU7	1,000.00000000	0.00000000	2.04314693	0.00000000	0.00000000	0.00000000	0.00000000	2.04314693	1,000.00000000
H	08161YAW3	833.58630693	0.00000000	1.66116534	0.04197347	5.11361045	0.00000000	0.00000000	1.66116534	833.58630693
VRR	08161YBM4	979.97110835	0.31026026	3.22577172	0.00141665	0.17258755	0.00000000	0.00000000	3.53603198	979.66084809
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	981.46322512	0.00000000	0.07287478	0.00000000	0.00000000	0.00000000	0.00000000	0.07287478	981.06417613
X-D	08161YAE3	1,000.00000000	0.00000000	1.62647979	0.00000000	0.00000000	0.00000000	0.00000000	1.62647979	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	833.58630693	0.00000000	1.04198281	0.00000000	0.00000000	0.00000000	0.00000000	1.04198281	833.58630693




© 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	10/01/25 - 10/30/25	30	0.00	1,994.30	0.00	1,994.30	0.00	0.00	0.00	1,994.30	0.00
A-2	10/01/25 - 10/30/25	30	0.00	377,980.76	0.00	377,980.76	0.00	0.00	0.00	377,980.76	0.00
A-3	10/01/25 - 10/30/25	30	0.00	362,453.58	0.00	362,453.58	0.00	0.00	0.00	362,453.58	0.00
A-SB	10/01/25 - 10/30/25	30	0.00	59,345.79	0.00	59,345.79	0.00	0.00	0.00	59,345.79	0.00
A-5	10/01/25 - 10/30/25	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	10/01/25 - 10/30/25	30	0.00	49,242.73	0.00	49,242.73	0.00	0.00	0.00	49,242.73	0.00
A-M	10/01/25 - 10/30/25	30	0.00	221,806.59	0.00	221,806.59	0.00	0.00	0.00	221,806.59	0.00
B	10/01/25 - 10/30/25	30	0.00	143,103.68	0.00	143,103.68	0.00	0.00	0.00	143,103.68	0.00
C	10/01/25 - 10/30/25	30	0.00	135,947.67	0.00	135,947.67	0.00	0.00	0.00	135,947.67	0.00
X-D	10/01/25 - 10/30/25	30	0.00	72,443.41	0.00	72,443.41	0.00	0.00	0.00	72,443.41	0.00
X-F	10/01/25 - 10/30/25	30	0.00	32,591.25	0.00	32,591.25	0.00	0.00	0.00	32,591.25	0.00
X-G	10/01/25 - 10/30/25	30	0.00	10,863.75	0.00	10,863.75	0.00	0.00	0.00	10,863.75	0.00
X-H	10/01/25 - 10/30/25	30	0.00	30,563.79	0.00	30,563.79	0.00	0.00	0.00	30,563.79	0.00
D	10/01/25 - 10/30/25	30	0.00	45,265.00	0.00	45,265.00	0.00	0.00	0.00	45,265.00	0.00
E	10/01/25 - 10/30/25	30	0.00	28,968.33	0.00	28,968.33	0.00	0.00	0.00	28,968.33	0.00
F	10/01/25 - 10/30/25	30	0.00	53,270.96	0.00	53,270.96	0.00	0.00	0.00	53,270.96	0.00
G	10/01/25 - 10/30/25	30	0.00	17,756.99	0.00	17,756.99	0.00	0.00	0.00	17,756.99	0.00
H	10/01/25 - 10/30/25	30	148,762.96	49,957.04	0.00	49,957.04	1,231.18	0.00	0.00	48,725.86	149,994.14
VRR	10/01/25 - 10/30/25	30	7,829.63	147,616.75	0.00	147,616.75	64.80	0.00	0.00	147,551.95	7,894.43
Totals			156,592.59	2,952,334.98	0.00	2,952,334.98	1,295.98	0.00	0.00	2,951,039.00	157,888.57




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


	Additional Information

Total Available Distribution Amount	3,234,874.99
Non-VRR Interest Available Funds (1)	3,073,131.24
VRR Interest Available Funds (1)	161,743.75
(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	2,969,194.46	Master Servicing Fee	8,236.31
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,418.63
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	386.00
ARD Interest	0.00	Operating Advisor Fee	1,528.55
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,969,194.46	Total Fees	16,859.48

Principal		Expenses/Reimbursements
Scheduled Principal	283,835.99	Reimbursement for Interest on Advances	1,295.98
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	283,835.99	Total Expenses/Reimbursements	1,295.98

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,951,039.00
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	283,835.99
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	3,234,874.99
Total Funds Collected	3,253,030.45	Total Funds Distributed	3,253,030.45

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		896,508,863.24	896,508,863.24	Beginning Certificate Balance	896,508,863.24
(-) Scheduled Principal Collections		283,835.99	283,835.99	(-) Principal Distributions	283,835.99
(-) 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		896,225,027.25	896,225,027.25	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		896,508,863.24	896,508,863.24	Ending Certificate Balance	896,225,027.25
Ending Actual Collateral Balance		896,225,027.25	896,225,027.25



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.95%
				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	80,628,690.14	9.00%	67	4.1662	2.156092	1.99 or less	12	274,512,458.94	30.63%	76	4.4256	1.402146
10,000,000 to 19,999,999		9	126,134,316.03	14.07%	61	4.3351	1.969478	2.00 to 2.49	11	210,333,458.20	23.47%	50	3.9597	2.242264
20,000,000 to 29,999,999		7	174,547,917.61	19.48%	60	3.8926	2.652916	2.50 to 2.99	7	100,712,110.11	11.24%	70	3.9115	2.792419
30,000,000 to 39,999,999		5	171,339,103.47	19.12%	68	4.1565	2.239834	3.00 to 3.49	4	200,646,070.00	22.39%	58	3.0360	3.164835
	40,000,000 or greater	6	343,575,000.00	38.34%	60	3.4127	2.838353	3.50 or greater	4	110,020,930.00	12.28%	52	3.5994	4.285632
	Totals	38	896,225,027.25	100.00%	62	3.8460	2.504149	Totals	38	896,225,027.25	100.00%	62	3.8460	2.504149
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 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	4,438,588.58	0.50%	77	4.1000	1.500000
							Industrial	12	49,761,230.24	5.55%	76	4.1462	2.068903
Arizona	1	3,886,861.29	0.43%	76	3.9000	2.090000
							Lodging	2	29,710,879.86	3.32%	34	4.7842	4.449227
Arkansas	1	2,983,576.72	0.33%	76	3.9000	2.090000
							Mixed Use	5	25,499,000.00	2.85%	51	4.0442	2.120135
California	8	284,367,042.53	31.73%	59	3.7537	2.449625
							Multi-Family	6	81,364,410.16	9.08%	73	4.3678	1.729931
Colorado	1	8,970,000.00	1.00%	77	4.3480	2.810000
							Office	35	442,562,392.18	49.38%	56	3.5968	2.554759
Connecticut	2	28,000,000.00	3.12%	76	3.9700	2.420000
							Other	6	33,972,600.00	3.79%	56	4.3191	2.276625
Idaho	1	2,833,243.30	0.32%	77	4.1000	1.500000
							Retail	36	191,833,584.79	21.40%	72	4.0944	2.090072
Illinois	2	12,386,580.03	1.38%	63	4.2104	2.313801
							Totals	102	896,225,027.25	100.00%	62	3.8460	2.504149
Indiana	8	29,840,094.60	3.33%	61	4.6672	1.955956
Iowa	1	4,420,620.50	0.49%	76	3.9000	2.090000
Louisiana	3	3,597,693.44	0.40%	77	4.1000	1.500000
Michigan	16	124,283,037.53	13.87%	50	3.8941	2.710970
Minnesota	1	5,132,299.31	0.57%	76	3.9000	2.090000
Mississippi	1	1,113,230.51	0.12%	77	4.1000	1.500000
New Jersey	2	26,417,000.00	2.95%	22	3.0362	3.222116
New York	11	123,906,541.25	13.83%	69	3.5723	2.537535
Ohio	5	44,525,797.02	4.97%	76	4.6864	1.193212
Pennsylvania	2	8,062,043.78	0.90%	76	4.3596	2.048757
South Carolina	2	7,286,165.33	0.81%	77	4.1000	1.500000
Texas	4	41,799,288.05	4.66%	76	4.1161	2.080547
Virginia	14	32,458,551.90	3.62%	35	4.0904	1.952999
Washington	1	34,500,000.00	3.85%	76	4.0890	2.920000
West Virginia	7	7,209,720.31	0.80%	77	4.1000	1.500000
Wisconsin	3	12,286,121.24	1.37%	76	4.2976	2.527513
Totals	102	896,225,027.25	100.00%	62	3.8460	2.504149

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	4	192,167,000.00	21.44%	67	2.7902	3.449374	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0000 to 3.4999	2	37,000,000.00	4.13%	58	3.4104	2.739189	13 months or greater	38	896,225,027.25	100.00%	62	3.8460	2.504149
	3.5000 to 3.9999	9	274,125,000.00	30.59%	49	3.8151	2.593497	Totals	38	896,225,027.25	100.00%	62	3.8460	2.504149
	4.000 or greater	23	392,933,027.25	43.84%	70	4.4249	1.957414
	Totals	38	896,225,027.25	100.00%	62	3.8460	2.504149
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 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	10	243,300,458.20	27.15%	27	3.8610	3.019233	Interest Only	26	698,582,000.00	77.95%	60	3.6916	2.732786
	61 months or greater	28	652,924,569.05	72.85%	76	3.8404	2.312212	358 or Less	12	197,643,027.25	22.05%	69	4.3917	1.696016
	Totals	38	896,225,027.25	100.00%	62	3.8460	2.504149	359 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	38	896,225,027.25	100.00%	62	3.8460	2.504149
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

41,520,930.00

4.63%

2.7920

4.500000

No outstanding loans in this group

12 months or less

819,704,097.25

91.46%

3.9023

2.351564

13 months to 24 months

35,000,000.00

3.91%

3.7780

3.710000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

896,225,027.25

100.00%

3.8460

2.504149

(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.

Page 12 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	10235725	OF	New York	NY	Actual/360	2.792%	104,531.85	0.00	0.00	N/A	01/09/32	--	43,479,070.00	43,479,070.00	11/09/25
1A	10264388				Actual/360	2.792%	99,824.11	0.00	0.00	N/A	01/09/32	--	41,520,930.00	41,520,930.00	11/09/25
2	10235726	OF	Los Angeles	CA	Actual/360	2.776%	203,187.78	0.00	0.00	01/06/32	01/06/35	01/06/32	85,000,000.00	85,000,000.00	11/06/25
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	11/01/25
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	11/01/25
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	11/06/25
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	11/06/25
6	10235731	MF	Various	OH	Actual/360	4.812%	159,304.35	50,852.03	0.00	N/A	03/06/32	--	38,445,262.19	38,394,410.16	11/06/25
7	10235732	Various Various		Various	Actual/360	4.100%	118,257.92	50,861.51	0.00	N/A	04/06/32	--	33,495,554.82	33,444,693.31	11/06/25
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	11/06/25
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	11/06/25
10	10235735	RT	Shelby Township	MI	Actual/360	4.120%	95,590.50	43,662.79	0.00	N/A	03/06/32	--	26,943,768.12	26,900,105.33	11/06/25
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	11/01/25
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	11/06/25
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	11/06/25
14	10235739	RT	Placerville	CA	Actual/360	4.260%	80,761.27	34,982.22	0.00	N/A	02/06/32	--	22,015,794.50	21,980,812.28	11/06/25
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	09/06/25
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	11/06/25
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	11/06/25
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	11/01/25
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	11/06/25
20	10235745	Various Various		IN	Actual/360	5.184%	59,268.41	17,468.80	0.00	N/A	03/06/32	--	13,276,974.46	13,259,505.66	11/06/25
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	11/06/25
22	10235747	OF	Chesapeake	VA	Actual/360	4.500%	50,584.66	17,817.86	0.00	N/A	03/06/27	--	13,054,107.08	13,036,289.22	11/06/25
23	10235748	RT	Fort Wayne	IN	Actual/360	4.336%	46,387.74	18,220.65	0.00	N/A	02/06/29	--	12,423,809.60	12,405,588.95	11/06/25
24	10235749	RT	Canton	MI	Actual/360	4.200%	44,843.83	16,283.32	0.00	N/A	04/01/32	--	12,399,215.52	12,382,932.20	11/01/25
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	11/06/25
26	10235751	LO	Appleton	WI	Actual/360	4.350%	36,431.87	15,091.65	0.00	N/A	03/06/32	--	9,725,971.51	9,710,879.86	11/06/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
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	11/06/25
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	11/06/25
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	11/06/25
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	11/06/25
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	11/06/25
33	10210554	RT	Chicago	IL	Actual/360	4.050%	23,984.16	10,597.61	0.00	N/A	03/06/30	--	6,877,177.64	6,866,580.03	11/06/25
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	11/06/25
			East Rancho
35	10235759	IN		CA	Actual/360	4.210%	18,196.10	7,997.55	0.00	N/A	03/06/32	--	5,019,227.80	5,011,230.25	11/06/25
			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	11/06/25
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	11/06/25
Totals							2,969,194.46	283,835.99	0.00				896,508,863.24	896,225,027.25
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	91,385,897.00	48,482,950.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	33,603,948.92	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3-A-1-2	52,185,500.20	55,700,679.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3-A-1-3-A	57,062,739.91	52,185,500.20	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,417,454.69	2,309,971.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,197,513.12	5,277,583.78	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,946,320.20	2,894,506.15	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,114,355.28	2,319,463.53	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,815,609.28	3,221,520.82	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	6,072,966.72	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,873,263.19	1,476,578.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,965,038.06	1,924,374.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,908,819.13	2,884,100.29	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,356,825.29	2,466,511.93	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,102,233.62	1,097,154.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	21,283,910.00	20,862,255.00	01/01/24	12/31/24	--	0.00	0.00	53,911.51	106,503.51	0.00	0.00
16	42,694,844.00	40,840,192.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,608,441.41	1,651,662.78	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,030,346.18	537,834.78	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,821,003.95	236,516.55	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,227,791.67	843,735.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,717,659.06	1,795,219.58	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,257,243.33	1,126,700.21	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,684,806.56	860,829.68	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,377,305.87	658,810.01	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	883,394.93	678,538.64	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,814,503.18	1,909,252.66	10/01/24	09/30/25	--	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
27	1,158,975.70	334,692.59	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	11,322.02	0.00
28	6,249,640.00	3,017,587.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	736,383.34	836,225.73	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	774,180.08	581,085.37	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	486,435.95	605,989.94	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	901,031.38	454,705.49	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	574,184.01	498,617.94	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	763,850.09	618,636.02	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	384,005.71	354,679.37	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	403,603.43	206,546.38	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	326,165,108.80	301,428,124.12				0.00	0.00	53,911.51	106,503.51	11,322.02	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
11/18/25	1	22,167,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.845970%	3.824131%	62
10/20/25	0	0.00	1	22,167,000.00	0	0.00	0	0.00	1	0.00	0	0.00	0	0.00	1	3,387,141.60	3.846138%	3.824299%	63
09/17/25	1	22,167,000.00	0	0.00	1	8,525,354.85	0	0.00	1	8,525,354.85	0	0.00	0	0.00	0	0.00	3.849651%	3.827912%	64
08/15/25	0	0.00	0	0.00	2	30,692,354.85	0	0.00	1	8,525,354.85	0	0.00	0	0.00	0	0.00	3.849815%	3.828080%	65
07/17/25	0	0.00	0	0.00	2	30,692,354.85	0	0.00	1	8,525,354.85	0	0.00	0	0.00	0	0.00	3.849979%	3.828239%	66
06/17/25	0	0.00	1	22,167,000.00	1	8,525,354.85	0	0.00	1	8,525,354.85	0	0.00	0	0.00	0	0.00	3.850156%	3.828420%	67
05/16/25	1	22,167,000.00	0	0.00	1	8,525,354.85	0	0.00	1	8,525,354.85	0	0.00	0	0.00	0	0.00	3.850318%	3.828577%	68
04/17/25	0	0.00	0	0.00	1	8,525,354.85	0	0.00	1	8,525,354.85	0	0.00	0	0.00	0	0.00	3.850494%	3.828729%	69
03/17/25	0	0.00	0	0.00	1	8,538,485.54	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.850654%	3.828888%	70
02/18/25	1	15,300,000.00	0	0.00	1	8,554,552.22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.850857%	3.829092%	71
01/17/25	0	0.00	0	0.00	1	8,567,577.70	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.851014%	3.829250%	72
12/17/24	0	0.00	1	15,300,000.00	1	8,580,556.24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.851171%	3.829407%	73
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

10235740

09/06/25

53,911.51

106,503.51

0.00

22,167,000.00

Totals

53,911.51

106,503.51

0.00

22,167,000.00

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		97,611,289	97,611,289	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		116,655,589	116,655,589	0			0
49 - 60 Months		6,866,580	6,866,580	0			0
> 60 Months		675,091,569	652,924,569	22,167,000			0




Historical Delinquency Information

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

Nov-25	896,225,027	874,058,027	22,167,000	0	0		0
Oct-25	896,508,863	874,341,863	0	22,167,000	0		0
Sep-25	905,340,600	874,648,246	22,167,000	0	0		8,525,355
Aug-25	905,622,219	874,929,864	0	0	22,167,000		8,525,355
Jul-25	905,902,780	875,210,425	0	0	22,167,000		8,525,355
Jun-25	906,206,005	875,513,650	0	22,167,000	0		8,525,355
May-25	906,484,373	875,792,018	22,167,000	0	0		8,525,355
Apr-25	906,785,482	898,260,128	0	0	0		8,525,355
Mar-25	907,058,943	898,520,457	0	0	8,538,486		0
Feb-25	907,401,576	883,547,024	15,300,000	0	8,554,552		0
Jan-25	907,672,719	899,105,141	0	0	8,567,578		0
Dec-24	907,942,844	884,062,288	0	15,300,000	8,580,556		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

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

10235754 10/20/25

8,525,354.85

4,000,000.00

6,354,157.16

1,418,854.83

4,805,996.43

3,387,141.60

5,138,213.25

0.00

5,138,213.25

57.09%

Current Period Totals

0.00

Cumulative Totals

8,525,354.85

4,000,000.00

6,354,157.16

1,418,854.83

4,805,996.43

3,387,141.60

5,138,213.25

0.00

5,138,213.25

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

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
29	10235754	10/20/25	0.00	0.00	5,138,213.25	0.00	0.00	5,138,213.25	0.00	0.00	5,138,213.25
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	5,138,213.25	0.00	0.00	5,138,213.25	0.00	0.00	5,138,213.25




© 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)

0.00

1,295.98

0.00

Total

0.00

1,295.98

0.00

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

Collateral Shortfall Total

1,295.98

Page 26 of 27


	Supplemental Notes
	None




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

Benchmark 2022-B34 Mortgage Trust 10-D