
Distribution Date:	02/18/26	BBCMS Mortgage Trust 2022-C15
Determination Date:	02/11/26
Next Distribution Date:	03/17/26
Record Date:	01/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2022-C15


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2-3	Depositor	Barclays Commercial Mortgage Securities LLC

Certificate Factor Detail	4		Daniel Schmidt		SPLegalNotices@barclays.com;
					CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	5		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	6	Certificate Administrator	Computershare Trust Company, N.A.

Bond / Collateral Reconciliation - Cash Flows	7		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	8
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	9-13	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Mortgage Loan Detail (Part 1)	14-16		Association
			Attention: Executive Vice President – Division Head		NoticeAdmin@midlandls.com
Mortgage Loan Detail (Part 2)	17-19
			10851 Mastin Street, Suite 300 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	20
		Special Servicer	Rialto Capital Advisors, LLC
Historical Detail	21
			Liat Heller		liat.heller@rialtocapital.com
Delinquency Loan Detail	22		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Collateral Stratification and Historical Detail	23	Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	24	Representations Reviewer
			Attention: BBCMS 2022-C15 Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 2	25
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Modified Loan Detail	26
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	27		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	28		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	29

Supplemental Notes	30

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 30


				Certificate Distribution Detail

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

A-1	05552FAW7	2.890000%	12,900,000.00	316,607.38	0.00	762.50	0.00	0.00	762.50	316,607.38	30.32%	30.00%
A-2	05552FAX5	3.610000%	75,600,000.00	75,600,000.00	0.00	227,430.00	0.00	0.00	227,430.00	75,600,000.00	30.32%	30.00%
A-3	05552FAY3	3.752000%	87,800,000.00	87,800,000.00	0.00	274,521.33	0.00	0.00	274,521.33	87,800,000.00	30.32%	30.00%
A-4	05552FAZ0	3.524000%	125,000,000.00	125,000,000.00	0.00	367,083.33	0.00	0.00	367,083.33	125,000,000.00	30.32%	30.00%
A-5	05552FBA4	3.662000%	372,300,000.00	372,300,000.00	0.00	1,136,135.50	0.00	0.00	1,136,135.50	372,300,000.00	30.32%	30.00%
A-SB	05552FBB2	3.684000%	23,405,000.00	23,405,000.00	0.00	71,853.35	0.00	0.00	71,853.35	23,405,000.00	30.32%	30.00%
A-S	05552FBE6	3.752000%	94,593,000.00	94,593,000.00	0.00	295,760.78	0.00	0.00	295,760.78	94,593,000.00	20.69%	20.50%
B	05552FBF3	3.752000%	46,053,000.00	46,053,000.00	0.00	143,992.38	0.00	0.00	143,992.38	46,053,000.00	16.00%	15.88%
C	05552FBG1	3.828302%	42,318,000.00	42,318,000.00	0.00	135,005.07	0.00	0.00	135,005.07	42,318,000.00	11.69%	11.63%
D	05552FAE7	2.500000%	27,382,000.00	27,382,000.00	0.00	57,045.83	0.00	0.00	57,045.83	27,382,000.00	8.90%	8.88%
E	05552FAG2	2.500000%	19,914,000.00	19,914,000.00	0.00	41,487.50	0.00	0.00	41,487.50	19,914,000.00	6.88%	6.88%
F	05552FAJ6	2.500000%	22,404,000.00	22,404,000.00	0.00	46,675.00	0.00	0.00	46,675.00	22,404,000.00	4.60%	4.63%
G-RR*	05552FAL1	3.828302%	9,957,000.00	9,957,000.00	0.00	20,513.34	0.00	0.00	20,513.34	9,957,000.00	3.58%	3.63%
H-RR	05552FAN7	3.828302%	36,095,861.00	35,442,398.01	0.00	0.00	0.00	251,391.54	0.00	35,191,006.47	0.00%	0.00%
RR	05552FAU1	3.828302%	27,124,997.00	26,764,404.66	0.00	81,998.46	0.00	6,848.29	81,998.46	26,757,556.37	0.00%	0.00%
RR Interest	N/A	3.828302%	8,454,915.00	8,342,517.66	0.00	25,559.08	0.00	2,134.63	25,559.08	8,340,383.03	0.00%	0.00%
R	05552FAS6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	05552FAQ0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,031,301,773.00	1,017,591,927.71	0.00	2,925,823.45	0.00	260,374.46	2,925,823.45	1,017,331,553.25


X-A	05552FBC0	0.185309%	697,005,000.00	684,421,607.38	0.00	105,691.22	0.00	0.00	105,691.22	684,421,607.38
X-B	05552FBD8	0.058654%	182,964,000.00	182,964,000.00	0.00	8,942.99	0.00	0.00	8,942.99	182,964,000.00
X-D	05552FAA5	1.328302%	47,296,000.00	47,296,000.00	0.00	52,352.81	0.00	0.00	52,352.81	47,296,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 30


				Certificate Distribution Detail

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

X-F	05552FAC1	1.328302%	22,404,000.00	22,404,000.00	0.00	24,799.40	0.00	0.00	24,799.40	22,404,000.00
Notional SubTotal			949,669,000.00	937,085,607.38	0.00	191,786.42	0.00	0.00	191,786.42	937,085,607.38

Deal Distribution Total					0.00	3,117,609.87	0.00	260,374.46	3,117,609.87

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	05552FAW7	24.54320775	0.00000000	0.05910853	0.00000000	0.00000000	0.00000000	0.00000000	0.05910853	24.54320775
A-2	05552FAX5	1,000.00000000	0.00000000	3.00833333	0.00000000	0.00000000	0.00000000	0.00000000	3.00833333	1,000.00000000
A-3	05552FAY3	1,000.00000000	0.00000000	3.12666663	0.00000000	0.00000000	0.00000000	0.00000000	3.12666663	1,000.00000000
A-4	05552FAZ0	1,000.00000000	0.00000000	2.93666664	0.00000000	0.00000000	0.00000000	0.00000000	2.93666664	1,000.00000000
A-5	05552FBA4	1,000.00000000	0.00000000	3.05166667	0.00000000	0.00000000	0.00000000	0.00000000	3.05166667	1,000.00000000
A-SB	05552FBB2	1,000.00000000	0.00000000	3.07000000	0.00000000	0.00000000	0.00000000	0.00000000	3.07000000	1,000.00000000
A-S	05552FBE6	1,000.00000000	0.00000000	3.12666667	0.00000000	0.00000000	0.00000000	0.00000000	3.12666667	1,000.00000000
B	05552FBF3	1,000.00000000	0.00000000	3.12666667	0.00000000	0.00000000	0.00000000	0.00000000	3.12666667	1,000.00000000
C	05552FBG1	1,000.00000000	0.00000000	3.19025167	0.00000000	0.00000000	0.00000000	0.00000000	3.19025167	1,000.00000000
D	05552FAE7	1,000.00000000	0.00000000	2.08333321	0.00000000	0.00000000	0.00000000	0.00000000	2.08333321	1,000.00000000
E	05552FAG2	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	05552FAJ6	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
G-RR	05552FAL1	1,000.00000000	0.00000000	2.06019283	1.13005925	4.03327609	0.00000000	0.00000000	2.06019283	1,000.00000000
H-RR	05552FAN7	981.89645649	0.00000000	0.00000000	3.13249683	57.80580909	0.00000000	6.96455308	0.00000000	974.93190341
RR	05552FAU1	986.70627171	0.00000000	3.02298503	0.12485642	2.13584835	0.00000000	0.25247155	3.02298503	986.45380016
RR Interest	N/A	986.70627203	0.00000000	3.02298486	0.12485637	2.13584525	0.00000000	0.25247208	3.02298486	986.45379995
R	05552FAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	05552FAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	05552FBC0	981.94648156	0.00000000	0.15163624	0.00000000	0.00000000	0.00000000	0.00000000	0.15163624	981.94648156
X-B	05552FBD8	1,000.00000000	0.00000000	0.04887841	0.00000000	0.00000000	0.00000000	0.00000000	0.04887841	1,000.00000000
X-D	05552FAA5	1,000.00000000	0.00000000	1.10691834	0.00000000	0.00000000	0.00000000	0.00000000	1.10691834	1,000.00000000
X-F	05552FAC1	1,000.00000000	0.00000000	1.10691841	0.00000000	0.00000000	0.00000000	0.00000000	1.10691841	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 30


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	01/01/26 - 01/30/26	30	0.00	762.50	0.00	762.50	0.00	0.00	0.00	762.50	0.00
A-2	01/01/26 - 01/30/26	30	0.00	227,430.00	0.00	227,430.00	0.00	0.00	0.00	227,430.00	0.00
A-3	01/01/26 - 01/30/26	30	0.00	274,521.33	0.00	274,521.33	0.00	0.00	0.00	274,521.33	0.00
A-4	01/01/26 - 01/30/26	30	0.00	367,083.33	0.00	367,083.33	0.00	0.00	0.00	367,083.33	0.00
A-5	01/01/26 - 01/30/26	30	0.00	1,136,135.50	0.00	1,136,135.50	0.00	0.00	0.00	1,136,135.50	0.00
A-SB	01/01/26 - 01/30/26	30	0.00	71,853.35	0.00	71,853.35	0.00	0.00	0.00	71,853.35	0.00
X-A	01/01/26 - 01/30/26	30	0.00	105,691.22	0.00	105,691.22	0.00	0.00	0.00	105,691.22	0.00
X-B	01/01/26 - 01/30/26	30	0.00	8,942.99	0.00	8,942.99	0.00	0.00	0.00	8,942.99	0.00
X-D	01/01/26 - 01/30/26	30	0.00	52,352.81	0.00	52,352.81	0.00	0.00	0.00	52,352.81	0.00
X-F	01/01/26 - 01/30/26	30	0.00	24,799.40	0.00	24,799.40	0.00	0.00	0.00	24,799.40	0.00
A-S	01/01/26 - 01/30/26	30	0.00	295,760.78	0.00	295,760.78	0.00	0.00	0.00	295,760.78	0.00
B	01/01/26 - 01/30/26	30	0.00	143,992.38	0.00	143,992.38	0.00	0.00	0.00	143,992.38	0.00
C	01/01/26 - 01/30/26	30	0.00	135,005.07	0.00	135,005.07	0.00	0.00	0.00	135,005.07	0.00
D	01/01/26 - 01/30/26	30	0.00	57,045.83	0.00	57,045.83	0.00	0.00	0.00	57,045.83	0.00
E	01/01/26 - 01/30/26	30	0.00	41,487.50	0.00	41,487.50	0.00	0.00	0.00	41,487.50	0.00
F	01/01/26 - 01/30/26	30	0.00	46,675.00	0.00	46,675.00	0.00	0.00	0.00	46,675.00	0.00
G-RR	01/01/26 - 01/30/26	30	28,815.40	31,765.34	0.00	31,765.34	11,252.00	0.00	0.00	20,513.34	40,159.33
H-RR	01/01/26 - 01/30/26	30	1,967,204.40	113,070.17	0.00	113,070.17	113,070.17	0.00	0.00	0.00	2,086,550.45
RR	01/01/26 - 01/30/26	30	54,374.68	85,385.19	0.00	85,385.19	3,386.73	0.00	0.00	81,998.46	57,934.88
RR Interest	01/01/26 - 01/30/26	30	16,948.67	26,614.73	0.00	26,614.73	1,055.65	0.00	0.00	25,559.08	18,058.39
Totals			2,067,343.15	3,246,374.42	0.00	3,246,374.42	128,764.55	0.00	0.00	3,117,609.87	2,202,703.05




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 30


	Additional Information
Available Funds Summary
Total Available Distribution Amount (1)	3,117,609.87
VRR Available Funds	107,557.54
Non-VRR Available Funds	3,010,052.34

Non-VRR Principal Distribution Amount	0.00
VRR Principal Distribution Amount	0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,367,602.14	Master Servicing Fee	7,862.03
Interest Reductions due to Nonrecoverability Determination	(105,919.09)	Certificate Administrator Fee	6,465.96
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	438.13
ARD Interest	0.00	Operating Advisor Fee	1,165.43
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	262.88
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,261,683.05	Total Fees	16,484.42

Principal		Expenses/Reimbursements
Scheduled Principal	260,374.46	Reimbursement for Interest on Advances	6,478.87
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	14,795.69
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)	1,623.65
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	260,374.45
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	260,374.46	Total Expenses/Reimbursements	283,272.66

		Interest Reserve Deposit	104,690.52

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,117,609.87
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	0.00
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	3,117,609.87
Total Funds Collected	3,522,057.51	Total Funds Distributed	3,522,057.47

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,017,591,927.72	1,017,591,927.72	Beginning Certificate Balance	1,017,591,927.71
(-) Scheduled Principal Collections		260,374.46	260,374.46	(-) Principal Distributions	0.00
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	260,374.46
(-) 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	260,374.45
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,017,331,553.26	1,017,331,553.26	Certificate Other Adjustments**	0.01
Beginning Actual Collateral Balance		1,018,089,375.71	1,018,089,375.71	Ending Certificate Balance	1,017,331,553.25
Ending Actual Collateral Balance		1,017,829,001.25	1,017,829,001.25



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.01)
Beginning Cumulative Advances		676,813.51	0.00	UC / (OC) Change	0.00
Current Period Advances		260,374.45	0.00	Ending UC / (OC)	(0.01)
Ending Cumulative Advances		937,187.97	0.00	Net WAC Rate	3.83%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 8 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	4,999,999 or less	13	39,070,199.24	3.84%	73	4.2035	2.133297	1.59 or less	13	251,447,321.62	24.72%	73	4.4538	0.851397
5,000,000 to 9,999,999		14	97,074,127.55	9.54%	72	3.8707	1.971689	1.60 to 1.69	2	33,850,000.00	3.33%	73	4.3796	1.641403
10,000,000 to 19,999,999		13	168,364,032.40	16.55%	66	4.1573	2.448105	1.70 to 1.79	14	142,057,000.00	13.96%	72	3.8458	1.742611
20,000,000 to 29,999,999		11	262,348,984.14	25.79%	63	4.2613	1.457469	1.80 to 1.89	1	11,278,554.87	1.11%	70	3.7200	1.830000
30,000,000 to 39,999,999		4	135,474,209.93	13.32%	56	3.4741	1.880102	1.90 to 1.99	3	106,000,000.00	10.42%	72	3.6402	1.940377
	40,000,000 or greater	6	315,000,000.00	30.96%	64	3.4321	2.290317	2.00 to 2.49	13	214,416,273.66	21.08%	61	3.7179	2.349430
	Totals	61	1,017,331,553.26	100.00%	64	3.8430	2.010595	2.50 to 2.99	11	186,049,037.68	18.29%	51	3.1508	2.865719
								3.00 to 3.99	3	46,233,365.43	4.54%	51	4.0172	3.443158
								4.00 or greater	1	26,000,000.00	2.56%	35	3.7780	4.070000
								Totals	61	1,017,331,553.26	100.00%	64	3.8430	2.010595
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 30


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Alabama	2	8,994,869.90	0.88%	71	3.6280	1.720000	South Carolina	2	5,015,613.85	0.49%	72	3.8937	2.262307
Arizona	4	19,147,087.14	1.88%	71	3.9445	2.042673	Texas	8	48,099,301.92	4.73%	73	4.2676	1.405596
Arkansas	1	3,100,000.00	0.30%	72	3.9350	2.460000	Virginia	3	33,154,871.41	3.26%	73	4.6618	1.086456
California	7	152,610,908.78	15.00%	46	2.8021	2.766034	Washington	3	69,641,903.33	6.85%	38	2.9971	2.446673
Colorado	2	20,700,000.00	2.03%	72	4.4151	2.565024	Washington, DC	2	21,000,000.00	2.06%	68	3.0025	2.180000
Connecticut	1	4,180,000.00	0.41%	73	4.3800	0.830000	Wisconsin	1	24,750,000.00	2.43%	73	4.2100	2.420000
Delaware	14	59,999,999.99	5.90%	72	3.6495	1.910000	Totals	153	1,017,331,553.26	100.00%	64	3.8430	2.010595
Florida	9	47,853,593.00	4.70%	72	4.3749	2.282040
									Property Type³
Georgia	8	2,289,539.19	0.23%	69	3.7238	1.790000
Idaho	1	11,278,554.87	1.11%	70	3.7200	1.830000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	2	11,627,160.72	1.14%	72	3.6405	1.589941		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	8	2,568,507.84	0.25%	69	3.7238	1.790000	Industrial	16	92,973,828.51	9.14%	73	4.0118	1.186000
Louisiana	1	3,857,000.00	0.38%	73	4.4350	1.720000	Lodging	7	58,203,358.08	5.72%	73	4.0813	2.167469
Maine	3	37,374,104.51	3.67%	73	3.4664	1.369089	Mixed Use	4	17,318,619.27	1.70%	69	4.1526	2.820262
Maryland	2	24,022,596.10	2.36%	73	4.3209	1.515193	Mobile Home Park	1	24,401,084.56	2.40%	74	4.6400	1.140000
Massachusetts	2	4,250,605.93	0.42%	71	3.6280	1.980000	Multi-Family	40	118,375,347.55	11.64%	72	4.1363	1.670596
Michigan	16	36,700,754.10	3.61%	46	3.7669	3.629149	Office	26	419,304,927.47	41.22%	55	3.5362	2.227200
Missouri	1	3,486,425.05	0.34%	71	3.6280	1.980000	Other	5	5,344,560.00	0.53%	35	3.7780	4.070000
Nevada	9	71,020,272.54	6.98%	57	4.1873	2.176243	Retail	10	102,360,380.64	10.06%	63	4.1455	2.337225
New Jersey	1	50,000,000.00	4.91%	71	4.2600	2.260000	Self Storage	44	179,049,447.18	17.60%	72	3.8932	1.897440
New York	14	167,257,626.51	16.44%	73	4.3193	1.642161	Totals	153	1,017,331,553.26	100.00%	64	3.8430	2.010595
North Carolina	2	33,887,002.02	3.33%	73	4.3030	1.606899
Ohio	20	29,861,952.95	2.94%	73	4.5429	(0.485631)
Oklahoma	1	1,819,110.12	0.18%	71	3.6280	1.980000
Pennsylvania	3	7,782,191.49	0.76%	71	3.6280	1.720000

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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.24999% or less	6	213,600,000.00	21.00%	42	2.7281	2.734654	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.25000% to 3.74999%	15	250,185,680.40	24.59%	72	3.6058	1.835201	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.75000% to 3.99999%	5	70,165,292.96	6.90%	44	3.8884	3.354517	25 months or greater	61	1,017,331,553.26	100.00%	64	3.8430	2.010595
	4.00000% to 4.24999%	13	132,405,828.59	13.02%	73	4.1239	2.197363	Totals	61	1,017,331,553.26	100.00%	64	3.8430	2.010595
	4.25000% to 4.49999%	13	196,615,038.45	19.33%	72	4.3379	1.934634
	4.50000% to 4.74999%	3	32,713,529.70	3.22%	74	4.6190	1.314238
	4.75000% or greater	6	121,646,183.16	11.96%	73	4.9481	0.431522
	Totals	61	1,017,331,553.26	100.00%	64	3.8430	2.010595
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	80 months or less	61	1,017,331,553.26	100.00%	64	3.8430	2.010595	Interest Only	44	750,207,000.00	73.74%	62	3.6361	2.141096
81 months to 113 months		0	0.00	0.00%	0	0.0000	0.000000	355 months or less	17	267,124,553.26	26.26%	69	4.4243	1.644089
114 months to 117 months		0	0.00	0.00%	0	0.0000	0.000000	356 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	118 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	61	1,017,331,553.26	100.00%	64	3.8430	2.010595
	Totals	61	1,017,331,553.26	100.00%	64	3.8430	2.010595
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 30

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

12 months or less

926,533,269.68

91.07%

3.8520

2.014696

No outstanding loans in this group

13 months to 24 months

90,798,283.58

8.93%

3.7514

1.968752

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

1,017,331,553.26

100.00%

3.8430

2.010595

(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.

Page 13 of 30


						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
1A-1-2	30320849	OF	Bellevue	WA	Actual/360	2.952%	165,230.00	0.00	0.00	N/A	02/06/29	--	65,000,000.00	65,000,000.00	02/06/26
2A2	30320697	OF	Los Angeles	CA	Actual/360	2.640%	147,794.65	0.00	0.00	N/A	12/06/31	--	65,000,000.00	65,000,000.00	02/06/26
3A5	30320850	OF	San Jose	CA	Actual/360	2.494%	75,181.46	0.00	0.00	12/06/26	04/06/32	--	35,000,000.00	35,000,000.00	02/06/26
3A6	30320851				Actual/360	2.494%	59,285.95	0.00	0.00	12/06/26	04/06/32	--	27,600,000.00	27,600,000.00	02/06/26
4A1	30320791	IN	New Castle	DE	Actual/360	3.650%	188,557.50	0.00	0.00	N/A	02/06/32	--	60,000,000.00	60,000,000.00	02/06/26
5A2	30320852	SS	Various	Various	Actual/360	3.628%	93,723.33	0.00	0.00	N/A	01/01/32	--	30,000,000.00	30,000,000.00	02/01/26
5A3	30320853				Actual/360	3.628%	62,482.22	0.00	0.00	N/A	01/01/32	--	20,000,000.00	20,000,000.00	02/01/26
5A5	30320854				Actual/360	3.628%	21,868.78	0.00	0.00	N/A	01/01/32	--	7,000,000.00	7,000,000.00	02/01/26
6A1	30320809	MF	Brooklyn	NY	Actual/360	4.045%	1,741.60	0.00	0.00	N/A	03/06/32	--	500,000.00	500,000.00	02/06/26
6A10	30508677				Actual/360	4.045%	1,741.60	0.00	0.00	N/A	03/06/32	--	500,000.00	500,000.00	02/06/26
6A2	30508673				Actual/360	4.045%	139,327.78	0.00	0.00	N/A	03/06/32	--	40,000,000.00	40,000,000.00	02/06/26
6A4	30508674				Actual/360	4.045%	34,831.94	0.00	0.00	N/A	03/06/32	--	10,000,000.00	10,000,000.00	02/06/26
6A6	30508675				Actual/360	4.045%	5,224.79	0.00	0.00	N/A	03/06/32	--	1,500,000.00	1,500,000.00	02/06/26
6A8	30508676				Actual/360	4.045%	1,741.60	0.00	0.00	N/A	03/06/32	--	500,000.00	500,000.00	02/06/26
7A2	30320856	OF	Newark	NJ	Actual/360	4.260%	165,075.00	0.00	0.00	N/A	01/06/32	--	45,000,000.00	45,000,000.00	02/06/26
7A5	30320859				Actual/360	4.260%	18,341.67	0.00	0.00	N/A	01/06/32	--	5,000,000.00	5,000,000.00	02/06/26
8A1	30320860	SS	Various	Various	Actual/360	3.628%	124,964.44	0.00	0.00	N/A	01/01/32	--	40,000,000.00	40,000,000.00	02/01/26
8A4	30320861				Actual/360	3.628%	18,744.67	0.00	0.00	N/A	01/01/32	--	6,000,000.00	6,000,000.00	02/01/26
9A3	30508380	OF	Las Vegas	NV	Actual/360	4.250%	146,388.89	25,790.07	0.00	N/A	01/06/32	--	40,000,000.00	39,974,209.93	02/06/26
10A3	30320862	OF	New York	NY	Actual/360	4.910%	84,561.11	0.00	0.00	N/A	02/06/32	--	20,000,000.00	20,000,000.00	01/06/26
10A5	30320863				Actual/360	4.910%	58,769.97	0.00	0.00	N/A	02/06/32	--	13,900,000.00	13,900,000.00	01/06/26
11	30320864	MF	Newport News	VA	Actual/360	4.785%	122,234.13	40,131.18	0.00	N/A	03/05/32	--	29,665,478.75	29,625,347.57	02/05/26
12	30320865	LO	Portland	ME	Actual/360	3.430%	90,085.14	0.00	0.00	N/A	03/01/32	--	30,500,000.00	30,500,000.00	02/01/26
13A-2-2	30508639	Various Detroit		MI	Actual/360	3.778%	84,585.22	0.00	0.00	N/A	01/01/29	--	26,000,000.00	26,000,000.00	02/01/26
14	30320866	MH	Houston	TX	Actual/360	4.640%	97,640.80	36,268.98	0.00	N/A	04/01/32	--	24,437,353.54	24,401,084.56	02/01/26
15	30508596	OF	Syracuse	NY	Actual/360	5.020%	0.00	0.00	0.00	N/A	03/06/32	--	24,502,552.01	24,502,552.01	09/06/23
16	30320867	RT	Green Bay	WI	Actual/360	4.210%	89,725.63	0.00	0.00	N/A	03/01/32	--	24,750,000.00	24,750,000.00	02/01/26
17	30508682	RT	Monroe	NC	Actual/360	4.430%	92,125.54	0.00	0.00	N/A	04/06/32	--	24,150,000.00	24,150,000.00	02/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 30


						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
18A6	30320868	OF	Washington	DC	Actual/360	3.002%	28,440.35	0.00	0.00	N/A	10/01/31	--	11,000,000.00	11,000,000.00	01/01/26
18A7	30320869				Actual/360	3.002%	25,854.86	0.00	0.00	N/A	10/01/31	--	10,000,000.00	10,000,000.00	01/01/26
19	30508694	IN	Cincinnati	OH	Actual/360	4.800%	86,056.00	0.00	0.00	N/A	04/06/32	--	20,820,000.00	20,820,000.00	01/06/26
20	30320870	SS	Columbia	MD	Actual/360	4.440%	78,378.33	0.00	0.00	N/A	03/01/32	--	20,500,000.00	20,500,000.00	02/01/26
21A2	30320871	RT	Reno	NV	Actual/360	3.930%	54,714.84	39,601.46	0.00	N/A	12/01/26	--	16,167,892.40	16,128,290.94	02/01/26
22A2	30320822	LO	Various	NY	Actual/360	4.170%	53,609.09	24,353.76	0.00	N/A	03/06/32	--	14,929,428.25	14,905,074.49	02/06/26
23	30320872	OF	Fort Myers	FL	Actual/360	4.169%	55,644.57	0.00	0.00	N/A	01/06/32	--	15,500,000.00	15,500,000.00	02/06/26
24	30320873	SS	Denver	CO	Actual/360	4.447%	59,355.10	0.00	0.00	N/A	02/06/32	--	15,500,000.00	15,500,000.00	02/06/26
25A2	30320874	Various Various		NY	Actual/360	3.960%	51,832.00	0.00	0.00	N/A	02/06/32	--	15,200,000.00	15,200,000.00	02/06/26
26	30508715	LO	Bradenton	FL	Actual/360	5.530%	61,020.36	15,885.45	0.00	N/A	04/06/32	--	12,814,169.03	12,798,283.58	02/06/26
27	30320875	IN	Las Vegas	NV	Actual/360	4.450%	46,644.98	18,838.46	0.00	N/A	03/06/32	--	12,172,666.98	12,153,828.52	02/06/26
28	30320876	RT	Boise	ID	Actual/360	3.720%	36,194.09	20,329.24	0.00	N/A	12/06/31	--	11,298,884.11	11,278,554.87	02/06/26
29A10	30320878	MF	Various	Various	Actual/360	3.724%	16,033.07	0.00	0.00	N/A	11/06/31	--	5,000,000.00	5,000,000.00	02/06/26
29A8	30320877				Actual/360	3.724%	16,033.07	0.00	0.00	N/A	11/06/31	--	5,000,000.00	5,000,000.00	02/06/26
30	30320879	OF	Irvine	CA	Actual/360	4.210%	36,252.78	0.00	0.00	N/A	03/01/32	--	10,000,000.00	10,000,000.00	02/01/26
31	30320880	SS	Statesville	NC	Actual/360	3.988%	33,482.58	12,997.98	0.00	N/A	01/06/32	--	9,750,000.00	9,737,002.02	02/06/26
32	30320881	SS	Balch Springs	TX	Actual/360	4.254%	35,532.72	0.00	0.00	N/A	01/06/32	--	9,700,000.00	9,700,000.00	02/06/26
33	30320882	OF	Westmont	IL	Actual/360	3.645%	26,899.09	12,875.37	0.00	N/A	03/06/32	--	8,570,000.90	8,557,125.53	02/06/26
34	30320883	MF	Brooklyn	NY	Actual/360	3.560%	25,536.08	0.00	0.00	N/A	02/01/32	--	8,330,000.00	8,330,000.00	02/01/26
35	30320884	MF	Brooklyn	NY	Actual/360	3.500%	24,713.89	0.00	0.00	N/A	02/01/32	--	8,200,000.00	8,200,000.00	02/01/26
36	30320885	MU	Glendale	AZ	Actual/360	4.436%	28,649.17	0.00	0.00	N/A	02/06/32	--	7,500,000.00	7,500,000.00	02/06/26
37	30320886	SS	Bartow	FL	Actual/360	4.130%	21,338.33	0.00	0.00	N/A	04/01/32	--	6,000,000.00	6,000,000.00	02/01/26
38	30320887	SS	Monroe	MI	Actual/360	3.400%	17,127.50	0.00	0.00	N/A	01/06/32	--	5,850,000.00	5,850,000.00	02/06/26
39	30320888	SS	Grand Junction	CO	Actual/360	4.320%	19,344.00	0.00	0.00	N/A	03/01/32	--	5,200,000.00	5,200,000.00	02/01/26
40	30320889	RT	Gaylord	MI	Actual/360	4.150%	17,362.99	7,914.38	0.00	N/A	04/01/32	--	4,858,668.48	4,850,754.10	02/01/26
41	30320890	MF	Brooklyn	NY	Actual/360	4.563%	18,663.94	0.00	0.00	N/A	02/06/32	--	4,750,000.00	4,750,000.00	02/06/26
43	30320892	MF	Brooklyn	NY	Actual/360	3.630%	13,972.48	0.00	0.00	N/A	02/01/32	--	4,470,000.00	4,470,000.00	02/01/26
44	30320893	RT	Waterbury	CT	Actual/360	4.380%	15,765.57	0.00	0.00	N/A	03/06/32	--	4,180,000.00	4,180,000.00	02/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

30320894

Orange

Actual/360

4.250%

14,272.92

0.00

N/A

04/01/32

3,900,000.00

02/01/26

30320895

Port Allen

Actual/360

4.435%

14,729.99

0.00

N/A

03/06/32

3,857,000.00

02/06/26

30320896

Calexico

Actual/360

4.550%

13,978.97

5,388.13

0.00

N/A

04/01/32

3,567,833.27

3,562,445.14

02/01/26

30320897

Murrells Inlet

Actual/360

4.020%

11,769.67

0.00

N/A

02/06/32

3,400,000.00

02/06/26

30320898

Fayetteville

Actual/360

3.935%

10,504.26

0.00

N/A

02/06/32

3,100,000.00

02/06/26

Totals

3,261,683.05

260,374.46

0.00

1,017,591,927.72

1,017,331,553.26

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 16 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A-1-2	37,641,449.00	39,829,494.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A2	20,169,108.47	16,876,420.81	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A5	39,354,814.00	38,126,112.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A6	39,354,814.00	38,126,112.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	9,582,602.66	10,295,985.15	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A2	7,607,779.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A3	7,607,779.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A5	7,607,779.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A1	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A10	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A2	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A4	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A6	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A8	7,724,828.19	7,645,710.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A2	11,171,833.60	11,800,094.92	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A5	11,171,833.60	11,800,094.92	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A1	5,845,485.00	6,485,374.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A4	5,845,485.00	6,485,374.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A3	7,973,612.33	7,935,301.24	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A3	18,302,722.00	15,609,769.33	01/01/25	09/30/25	--	0.00	0.00	84,345.83	84,345.83	0.00	0.00
10A5	18,302,722.00	15,609,769.33	01/01/25	09/30/25	--	0.00	0.00	58,620.35	58,620.35	0.00	0.00
11	715,866.20	1,991,481.72	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	5,051,018.00	1,714,025.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-2-2	55,700,678.60	56,570,845.15	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,879,339.00	1,859,882.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	652,390.06	(604,126.53)	01/01/25	09/30/25	06/11/25	20,086,090.92	1,103,796.77	(260.37)	1,816,157.94	692,757.13	260,374.45
16	2,662,157.00	2,705,897.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,999,631.07	1,899,526.02	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
18A6	15,511,736.00	0.00	--	--	01/12/26	4,752,656.68	12,277.70	16,138.97	16,138.97	0.00	0.00
18A7	15,511,736.00	0.00	--	--	01/12/26	4,320,596.98	11,161.54	14,671.80	14,671.80	0.00	0.00
19	(487,445.33)	(1,466,676.00)	01/01/25	09/30/25	08/11/25	0.00	0.00	86,011.18	86,011.18	201,808.20	0.00
20	1,592,098.00	1,384,700.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21A2	15,391,539.08	16,222,654.97	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22A2	9,145,128.43	9,871,830.58	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,408,571.88	1,470,553.83	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,794,290.90	1,813,134.96	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25A2	2,424,641.00	11,288,348.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	2,755,347.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,980,571.28	2,016,754.73	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,243,562.88	1,376,998.04	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29A10	19,625,125.00	18,852,262.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29A8	19,625,125.00	18,852,262.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,015,036.02	792,870.14	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	691,143.78	600,157.90	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	764,183.75	684,972.79	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	926,069.20	717,778.51	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	683,436.46	831,263.43	07/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	515,314.84	130,722.94	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	674,306.36	775,837.99	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	631,305.70	598,764.23	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	537,917.99	503,941.09	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	637,167.00	594,782.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	930,233.33	893,482.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	331,117.61	327,001.31	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	450,623.79	489,399.60	07/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	172,911.56	170,064.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
45	425,316.00	477,106.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	322,052.88	316,897.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	555,324.00	548,680.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	386,691.18	376,354.14	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	303,800.04	303,800.04	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	481,025,846.78	422,808,396.59				29,159,344.58	1,127,236.01	259,527.76	2,075,946.07	894,565.33	260,374.45




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


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




© 2021 Computershare. All rights reserved. Confidential.					Page 20 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
02/18/26	0	0.00	0	0.00	1	24,502,552.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.843028%	3.824155%	64
01/16/26	2	21,000,000.00	0	0.00	1	24,502,552.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.843155%	3.824283%	65
12/17/25	0	0.00	0	0.00	3	45,502,552.01	0	0.00	0	0.00	1	20,820,000.00	0	0.00	0	0.00	3.843270%	3.824398%	66
11/18/25	0	0.00	2	21,000,000.00	2	45,322,552.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.843396%	3.824523%	67
10/20/25	2	21,000,000.00	0	0.00	2	45,322,552.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.843510%	3.824637%	68
09/17/25	0	0.00	0	0.00	4	66,322,552.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.843634%	3.824761%	69
08/15/25	1	4,180,000.00	0	0.00	4	66,322,552.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.843747%	3.824873%	70
07/17/25	0	0.00	0	0.00	4	66,351,021.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.843892%	3.825019%	71
06/17/25	0	0.00	2	21,000,000.00	3	49,562,777.87	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.844052%	3.825178%	72
05/16/25	2	21,000,000.00	1	4,180,000.00	2	45,410,987.65	0	0.00	0	0.00	0	0.00	0	0.00	1	4,266,862.96	3.844195%	3.825322%	73
04/17/25	0	0.00	0	0.00	3	49,622,494.70	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.846244%	3.827398%	74
03/17/25	0	0.00	1	4,180,000.00	2	45,470,447.44	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.846388%	3.827542%	75
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

10A3

30320862

01/06/26

84,345.83

0.00

20,000,000.00

10A5

30320863

01/06/26

58,620.35

0.00

13,900,000.00

30508596

09/06/23

(260.37)

1,816,157.94

753,252.98

25,000,000.00

06/07/23

18A6

30320868

01/01/26

16,138.97

0.00

11,000,000.00

06/09/25

18A7

30320869

01/01/26

14,671.80

0.00

10,000,000.00

06/09/25

30508694

01/06/26

86,011.18

201,808.20

20,820,000.00

06/06/24

Totals

259,527.76

2,075,946.07

955,061.18

100,720,000.00

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 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		16,128,291	16,128,291	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		91,000,000	91,000,000	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		910,203,262	885,700,710	24,502,552			0




Historical Delinquency Information

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

Feb-26	1,017,331,553	992,829,001	0	0	24,502,552		0
Jan-26	1,017,591,928	972,089,376	21,000,000	0	24,502,552		0
Dec-25	1,017,812,683	972,310,131	0	0	45,502,552		0
Nov-25	1,018,049,705	951,727,153	0	21,000,000	45,322,552		0
Oct-25	1,018,268,741	951,946,189	21,000,000	0	45,322,552		0
Sep-25	1,018,504,106	952,181,554	0	0	66,322,552		0
Aug-25	1,018,721,436	948,218,884	4,180,000	0	66,322,552		0
Jul-25	1,018,966,419	952,615,398	0	0	66,351,021		0
Jun-25	1,019,231,109	948,668,332	0	21,000,000	49,562,778		0
May-25	1,019,474,146	948,883,158	21,000,000	4,180,000	45,410,988		0
Apr-25	1,024,003,822	974,381,328	0	0	49,622,495		0
Mar-25	1,024,251,375	974,600,928	0	4,180,000	45,470,447		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 30


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
15	30508596	24,502,552.01	25,000,000.00	7,400,000.00	05/01/25	(727,246.93)	(0.45000)	09/30/25	03/06/32	313
18A6	30320868	11,000,000.00	11,000,000.00	131,800,000.00	07/31/25	14,070,580.00	2.18000	12/31/24	10/01/31	I/O
18A7	30320869	10,000,000.00	10,000,000.00	131,800,000.00	07/31/25	14,070,580.00	2.18000	12/31/24	10/01/31	I/O
19	30508694	20,820,000.00	20,820,000.00		--	(1,671,026.00)	(1.65000)	09/30/25	04/06/32	I/O
44	30320893	4,180,000.00	4,180,000.00	7,960,000.00	11/18/21	153,497.33	0.83000	09/30/25	03/06/32	I/O
Totals		70,502,552.01	71,000,000.00	278,960,000.00		25,896,384.40




© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
15	30508596	OF	NY	06/07/23	2
	2/11/2026 - Loan transferred to special servicing due to payment default. Borrower has not executed the Pre-Negotiation Letter. Borrower stopped depositing rents into the CMA account, which is an additional event of default. The Loan has been
	accelerated. A foreclosure complaint was filed and receivership papers were also filed. A Receiver was appointed on 11/22/2023. There have been no offers from the borrower and Special Servicer continues to pursue a foreclosure strategy.
	Borrower attempted to remove t he case to state court; their motion has been denied. Lender has filed a MSJ; discovery remains ongoing. Parties failed to reach a compromise at mediation on August 7, 2025. Status conference with judge set for
	1/26/2026.

18A6	30320868	OF	DC	06/09/25	2
	2/10/2026 - The Loan transferred to Special Servicing on 6/4/2025 for Delinquent Payments. The Loan is secured by 2 Class A offices totaling 651K SF located in the NoMa submarket of DC. 820 NE First Street: 1990-build, 302K sf adjacent to
	Union Station, 1100 First Street is a 2009-build, 349K sf located 2 blocks N of 820 NE First St. As of 6/30/25 each building is 64% occupied. The Court appointed Tom Dwyer of Transwestern as Receiver on 12/4. He has engaged the existing
	third party management and lea sing teams (CBRE (820 1st) and JLL (1100 1st).

18A7	30320869	Various	Various	06/09/25	2
	12/10/2025- The Loan transferred to Special Servicing on 6/4/2025 for Delinquent Payments. The Loan is secured by 2 Class A offices totaling 651K SF located in the NoMa submarket of DC. 820 NE First Street: 1990-build, 302K sf adjacent to
	Union Station, 1100 First Street is a 2009-build, 349K sf located 2 blocks N of 820 NE First St. As of 6/30/25 each building is 64% occupied. The Loan is under cash management and all excess cash is being trapped. The receivership petition,
	including affidavit from B orrower supporting the

BBCMS Mortgage Trust 2022-C15 10-D