
Distribution Date:	02/18/26	BMO 2022-C1 Mortgage Trust
Determination Date:	02/11/26
Next Distribution Date:	03/17/26
Record Date:	01/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2022-C1


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	BMO Commercial Mortgage Securities LLC, a Delaware limited
			liability company
Certificate Factor Detail	4-5		Paul Vanderslice		Paul.Vanderslice@bmo.com
Certificate Interest Reconciliation Detail	6-7		151 West 42nd Street \| New York, NY 10036 \| United States
Additional Information	8	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Cash Flows	9		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	10
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	11-15	Master Servicer	KeyBank National Association
Mortgage Loan Detail (Part 1)	16-18		www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
Mortgage Loan Detail (Part 2)	19-21		11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Principal Prepayment Detail	22	Special Servicer	CWCapital Asset Management LLC
Historical Detail	23		Attention: Brian Hanson	(202) 715-9500	CWCAMContractNotices@cwcapital.com
Delinquency Loan Detail	24		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
		Special Servicer	Situs Holdings, LLC
Collateral Stratification and Historical Detail	25
			Stacey Ciarlanti		SSNotices@situsamc.com
Specially Serviced Loan Detail - Part 1	26
			2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111 \| United States
Specially Serviced Loan Detail - Part 2	27
		Special Servicer	KeyBank National Association
Modified Loan Detail	28		Attention: Mike Jenkins	(913) 317-4875	KeyBank_Notices@KeyBank.com
Historical Liquidated Loan Detail	29		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	30	Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	31		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Supplemental Notes	32		1100 North Market Street \| Wilmington, DE 19890 \| United States
		Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
			Surveillance Manager		cmbs.notices@parkbridgefinancial.com
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
		Controlling Class Rep.	Sabal Strategic Opportunities Fund, L.P.
			-

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 32


				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	05609MBY0	2.198000%	17,581,000.00	2,723,978.81	399,802.67	4,989.42	0.00	0.00	404,792.09	2,324,176.14	30.42%	30.00%
A-2	05609MBZ7	3.281000%	150,154,000.00	150,154,000.00	0.00	410,546.06	0.00	0.00	410,546.06	150,154,000.00	30.42%	30.00%
A-3	05609MCA1	2.950000%	67,774,000.00	67,774,000.00	0.00	166,611.08	0.00	0.00	166,611.08	67,774,000.00	30.42%	30.00%
A-4	05609MCB9	3.119000%	191,001,000.00	191,001,000.00	0.00	496,443.43	0.00	0.00	496,443.43	191,001,000.00	30.42%	30.00%
A-5	05609MCC7	3.374000%	318,660,000.00	318,660,000.00	0.00	895,965.70	0.00	0.00	895,965.70	318,660,000.00	30.42%	30.00%
A-AB	05609MCD5	3.351000%	25,170,000.00	25,170,000.00	0.00	70,287.22	0.00	0.00	70,287.22	25,170,000.00	30.42%	30.00%
A-S	05609MCF0	3.676000%	93,541,000.00	93,541,000.00	0.00	286,547.26	0.00	0.00	286,547.26	93,541,000.00	21.80%	21.50%
B	05609MCG8	3.468000%	52,273,000.00	52,273,000.00	0.00	151,068.97	0.00	0.00	151,068.97	52,273,000.00	16.99%	16.75%
C	05609MCH6	3.617000%	49,522,000.00	49,522,000.00	0.00	149,267.56	0.00	0.00	149,267.56	49,522,000.00	12.42%	12.25%
D	05609MBJ3	2.000000%	31,639,000.00	31,639,000.00	0.00	52,731.67	0.00	0.00	52,731.67	31,639,000.00	9.51%	9.38%
E	05609MBL8	2.000000%	23,385,000.00	23,385,000.00	0.00	38,975.00	0.00	0.00	38,975.00	23,385,000.00	7.35%	7.25%
F	05609MBN4	2.250000%	13,756,000.00	13,756,000.00	0.00	25,792.50	0.00	0.00	25,792.50	13,756,000.00	6.08%	6.00%
G	05609MBQ7	2.250000%	17,883,000.00	17,883,000.00	0.00	33,530.63	0.00	0.00	33,530.63	17,883,000.00	4.44%	4.38%
H	05609MBS3	2.250000%	23,385,000.00	23,385,000.00	0.00	43,846.88	0.00	0.00	43,846.88	23,385,000.00	2.28%	2.25%
J*	05609MBU8	2.250000%	24,761,779.00	24,761,779.00	0.00	32,469.45	0.00	0.00	32,469.45	24,761,779.00	0.00%	0.00%
VRR Int	N/A	3.759194%	21,521,930.00	21,231,374.88	7,818.84	66,237.73	0.00	0.00	74,056.57	21,223,556.04	0.00%	0.00%
S	05609MDJ1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	05609MBW4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
360A	05609MCU7	3.776000%	20,750,000.00	20,750,000.00	0.00	65,293.33	0.00	0.00	65,293.33	20,750,000.00	79.42%	79.42%
360B	05609MCY9	3.938660%	18,495,000.00	18,495,000.00	0.00	60,704.60	0.00	0.00	60,704.60	18,495,000.00	61.07%	61.07%
360C	05609MDA0	3.938660%	18,650,000.00	18,650,000.00	0.00	61,213.34	0.00	0.00	61,213.34	18,650,000.00	42.57%	42.57%

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 32


				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

360D	05609MDC6	3.938660%	17,919,000.00	17,919,000.00	0.00	58,814.04	0.00	0.00	58,814.04	17,919,000.00	24.79%	24.79%
360E	05609MDE2	3.938660%	18,838,000.00	18,838,000.00	0.00	61,830.40	0.00	0.00	61,830.40	18,838,000.00	6.10%	6.10%
360RR*	05609MDG7	3.938660%	6,150,000.00	6,150,000.00	0.00	20,185.63	0.00	0.00	20,185.63	6,150,000.00	0.00%	0.00%
111A	05609MCJ2	3.268660%	11,837,000.00	11,837,000.00	0.00	32,242.61	0.00	0.00	32,242.61	11,837,000.00	84.48%	84.48%
111B	05609MCL7	3.268660%	13,826,000.00	13,826,000.00	0.00	37,660.41	0.00	0.00	37,660.41	13,826,000.00	66.34%	66.34%
111C	05609MCN3	3.268660%	16,738,000.00	16,738,000.00	0.00	45,592.36	0.00	0.00	45,592.36	16,738,000.00	44.39%	44.39%
111D	05609MCQ6	3.268660%	17,465,000.00	17,465,000.00	0.00	47,572.62	0.00	0.00	47,572.62	17,465,000.00	21.49%	21.49%
111E*	05609MCS2	3.268660%	12,569,000.00	12,569,000.00	0.00	34,236.49	0.00	0.00	34,236.49	12,569,000.00	5.00%	5.00%
111RR Int	B20039647040	3.268660%	3,815,000.00	3,815,000.00	0.00	10,391.61	0.00	0.00	10,391.61	3,815,000.00	0.00%	0.00%
Regular SubTotal			1,299,059,709.00	1,283,912,132.69	407,621.51	3,461,048.00	0.00	0.00	3,868,669.51	1,283,504,511.18


X-A	05609MCE3	0.464036%	863,881,000.00	849,023,978.80	0.00	328,315.02	0.00	0.00	328,315.02	848,624,176.14
X-B	05609MAW5	0.218708%	101,795,000.00	101,795,000.00	0.00	18,552.80	0.00	0.00	18,552.80	101,795,000.00
X-D	05609MAY1	1.759194%	55,024,000.00	55,024,000.00	0.00	80,664.93	0.00	0.00	80,664.93	55,024,000.00
X-F	05609MBA2	1.509194%	13,756,000.00	13,756,000.00	0.00	17,300.40	0.00	0.00	17,300.40	13,756,000.00
X-G	05609MBC8	1.509194%	17,883,000.00	17,883,000.00	0.00	22,490.77	0.00	0.00	22,490.77	17,883,000.00
X-H	05609MBE4	1.509194%	23,385,000.00	23,385,000.00	0.00	29,410.43	0.00	0.00	29,410.43	23,385,000.00
X-J	05609MBG9	1.509194%	24,761,779.00	24,761,779.00	0.00	31,141.95	0.00	0.00	31,141.95	24,761,779.00
360X	05609MCW3	0.162660%	20,750,000.00	20,750,000.00	0.00	2,812.66	0.00	0.00	2,812.66	20,750,000.00
Notional SubTotal			1,121,235,779.00	1,106,378,757.80	0.00	530,688.96	0.00	0.00	530,688.96	1,105,978,955.14

Deal Distribution Total					407,621.51	3,991,736.96	0.00	0.00	4,399,358.47

*	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 32


				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	05609MBY0	154.93878676	22.74061032	0.28379614	0.00000000	0.00000000	0.00000000	0.00000000	23.02440646	132.19817644
A-2	05609MBZ7	1,000.00000000	0.00000000	2.73416666	0.00000000	0.00000000	0.00000000	0.00000000	2.73416666	1,000.00000000
A-3	05609MCA1	1,000.00000000	0.00000000	2.45833328	0.00000000	0.00000000	0.00000000	0.00000000	2.45833328	1,000.00000000
A-4	05609MCB9	1,000.00000000	0.00000000	2.59916665	0.00000000	0.00000000	0.00000000	0.00000000	2.59916665	1,000.00000000
A-5	05609MCC7	1,000.00000000	0.00000000	2.81166667	0.00000000	0.00000000	0.00000000	0.00000000	2.81166667	1,000.00000000
A-AB	05609MCD5	1,000.00000000	0.00000000	2.79249980	0.00000000	0.00000000	0.00000000	0.00000000	2.79249980	1,000.00000000
A-S	05609MCF0	1,000.00000000	0.00000000	3.06333330	0.00000000	0.00000000	0.00000000	0.00000000	3.06333330	1,000.00000000
B	05609MCG8	1,000.00000000	0.00000000	2.89000000	0.00000000	0.00000000	0.00000000	0.00000000	2.89000000	1,000.00000000
C	05609MCH6	1,000.00000000	0.00000000	3.01416663	0.00000000	0.00000000	0.00000000	0.00000000	3.01416663	1,000.00000000
D	05609MBJ3	1,000.00000000	0.00000000	1.66666677	0.00000000	0.00000000	0.00000000	0.00000000	1.66666677	1,000.00000000
E	05609MBL8	1,000.00000000	0.00000000	1.66666667	0.00000000	0.00000000	0.00000000	0.00000000	1.66666667	1,000.00000000
F	05609MBN4	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
G	05609MBQ7	1,000.00000000	0.00000000	1.87500028	0.00000000	0.00000000	0.00000000	0.00000000	1.87500028	1,000.00000000
H	05609MBS3	1,000.00000000	0.00000000	1.87500021	0.00000000	0.00000000	0.00000000	0.00000000	1.87500021	1,000.00000000
J	05609MBU8	1,000.00000000	0.00000000	1.31127291	0.56372727	8.58095212	0.00000000	0.00000000	1.31127291	1,000.00000000
VRR Int	N/A	986.49957880	0.36329641	3.07768541	0.01268427	0.19556703	0.00000000	0.00000000	3.44098183	986.13628239
S	05609MDJ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	05609MBW4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
360A	05609MCU7	1,000.00000000	0.00000000	3.14666651	0.00000000	0.00000000	0.00000000	0.00000000	3.14666651	1,000.00000000
360B	05609MCY9	1,000.00000000	0.00000000	3.28221682	0.00000000	0.00000000	0.00000000	0.00000000	3.28221682	1,000.00000000
360C	05609MDA0	1,000.00000000	0.00000000	3.28221662	0.00000000	0.00000000	0.00000000	0.00000000	3.28221662	1,000.00000000
360D	05609MDC6	1,000.00000000	0.00000000	3.28221664	0.00000000	0.00000000	0.00000000	0.00000000	3.28221664	1,000.00000000
360E	05609MDE2	1,000.00000000	0.00000000	3.28221680	0.00000000	0.00000000	0.00000000	0.00000000	3.28221680	1,000.00000000
360RR	05609MDG7	1,000.00000000	0.00000000	3.28221626	0.00000000	0.00000000	0.00000000	0.00000000	3.28221626	1,000.00000000
111A	05609MCJ2	1,000.00000000	0.00000000	2.72388359	0.00000000	0.00000000	0.00000000	0.00000000	2.72388359	1,000.00000000
111B	05609MCL7	1,000.00000000	0.00000000	2.72388326	0.00000000	0.00000000	0.00000000	0.00000000	2.72388326	1,000.00000000
111C	05609MCN3	1,000.00000000	0.00000000	2.72388338	0.00000000	0.00000000	0.00000000	0.00000000	2.72388338	1,000.00000000
111D	05609MCQ6	1,000.00000000	0.00000000	2.72388319	0.00000000	0.00000000	0.00000000	0.00000000	2.72388319	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 32


				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
111E	05609MCS2	1,000.00000000	0.00000000	2.72388336	0.00000000	0.00000000	0.00000000	0.00000000	2.72388336	1,000.00000000
111RR Int	B20039647040	1,000.00000000	0.00000000	2.72388204	0.00000000	0.00000000	0.00000000	0.00000000	2.72388204	1,000.00000000

Notional Certificates
X-A	05609MCE3	982.80200491	0.00000000	0.38004658	0.00000000	0.00000000	0.00000000	0.00000000	0.38004658	982.33920660
X-B	05609MAW5	1,000.00000000	0.00000000	0.18225650	0.00000000	0.00000000	0.00000000	0.00000000	0.18225650	1,000.00000000
X-D	05609MAY1	1,000.00000000	0.00000000	1.46599538	0.00000000	0.00000000	0.00000000	0.00000000	1.46599538	1,000.00000000
X-F	05609MBA2	1,000.00000000	0.00000000	1.25766211	0.00000000	0.00000000	0.00000000	0.00000000	1.25766211	1,000.00000000
X-G	05609MBC8	1,000.00000000	0.00000000	1.25766203	0.00000000	0.00000000	0.00000000	0.00000000	1.25766203	1,000.00000000
X-H	05609MBE4	1,000.00000000	0.00000000	1.25766218	0.00000000	0.00000000	0.00000000	0.00000000	1.25766218	1,000.00000000
X-J	05609MBG9	1,000.00000000	0.00000000	1.25766206	0.00000000	0.00000000	0.00000000	0.00000000	1.25766206	1,000.00000000
360X	05609MCW3	1,000.00000000	0.00000000	0.13554988	0.00000000	0.00000000	0.00000000	0.00000000	0.13554988	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 32


				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	4,989.42	0.00	4,989.42	0.00	0.00	0.00	4,989.42	0.00
A-2	01/01/26 - 01/30/26	30	0.00	410,546.06	0.00	410,546.06	0.00	0.00	0.00	410,546.06	0.00
A-3	01/01/26 - 01/30/26	30	0.00	166,611.08	0.00	166,611.08	0.00	0.00	0.00	166,611.08	0.00
A-4	01/01/26 - 01/30/26	30	0.00	496,443.43	0.00	496,443.43	0.00	0.00	0.00	496,443.43	0.00
A-5	01/01/26 - 01/30/26	30	0.00	895,965.70	0.00	895,965.70	0.00	0.00	0.00	895,965.70	0.00
A-AB	01/01/26 - 01/30/26	30	0.00	70,287.22	0.00	70,287.22	0.00	0.00	0.00	70,287.22	0.00
A-S	01/01/26 - 01/30/26	30	0.00	286,547.26	0.00	286,547.26	0.00	0.00	0.00	286,547.26	0.00
X-A	01/01/26 - 01/30/26	30	0.00	328,315.02	0.00	328,315.02	0.00	0.00	0.00	328,315.02	0.00
X-B	01/01/26 - 01/30/26	30	0.00	18,552.80	0.00	18,552.80	0.00	0.00	0.00	18,552.80	0.00
X-D	01/01/26 - 01/30/26	30	0.00	80,664.93	0.00	80,664.93	0.00	0.00	0.00	80,664.93	0.00
X-F	01/01/26 - 01/30/26	30	0.00	17,300.40	0.00	17,300.40	0.00	0.00	0.00	17,300.40	0.00
X-G	01/01/26 - 01/30/26	30	0.00	22,490.77	0.00	22,490.77	0.00	0.00	0.00	22,490.77	0.00
X-H	01/01/26 - 01/30/26	30	0.00	29,410.43	0.00	29,410.43	0.00	0.00	0.00	29,410.43	0.00
X-J	01/01/26 - 01/30/26	30	0.00	31,141.95	0.00	31,141.95	0.00	0.00	0.00	31,141.95	0.00
360X	01/01/26 - 01/30/26	30	0.00	2,812.66	0.00	2,812.66	0.00	0.00	0.00	2,812.66	0.00
B	01/01/26 - 01/30/26	30	0.00	151,068.97	0.00	151,068.97	0.00	0.00	0.00	151,068.97	0.00
C	01/01/26 - 01/30/26	30	0.00	149,267.56	0.00	149,267.56	0.00	0.00	0.00	149,267.56	0.00
D	01/01/26 - 01/30/26	30	0.00	52,731.67	0.00	52,731.67	0.00	0.00	0.00	52,731.67	0.00
E	01/01/26 - 01/30/26	30	0.00	38,975.00	0.00	38,975.00	0.00	0.00	0.00	38,975.00	0.00
F	01/01/26 - 01/30/26	30	0.00	25,792.50	0.00	25,792.50	0.00	0.00	0.00	25,792.50	0.00
G	01/01/26 - 01/30/26	30	0.00	33,530.63	0.00	33,530.63	0.00	0.00	0.00	33,530.63	0.00
H	01/01/26 - 01/30/26	30	0.00	43,846.88	0.00	43,846.88	0.00	0.00	0.00	43,846.88	0.00
J	01/01/26 - 01/30/26	30	198,149.22	46,428.34	0.00	46,428.34	13,958.89	0.00	0.00	32,469.45	212,479.64
VRR Int	01/01/26 - 01/30/26	30	3,923.70	66,510.72	0.00	66,510.72	272.99	0.00	0.00	66,237.73	4,208.98
360A	01/01/26 - 01/30/26	30	0.00	65,293.33	0.00	65,293.33	0.00	0.00	0.00	65,293.33	0.00
360B	01/01/26 - 01/30/26	30	0.00	60,704.60	0.00	60,704.60	0.00	0.00	0.00	60,704.60	0.00
360C	01/01/26 - 01/30/26	30	0.00	61,213.34	0.00	61,213.34	0.00	0.00	0.00	61,213.34	0.00
360D	01/01/26 - 01/30/26	30	0.00	58,814.04	0.00	58,814.04	0.00	0.00	0.00	58,814.04	0.00
360E	01/01/26 - 01/30/26	30	0.00	61,830.40	0.00	61,830.40	0.00	0.00	0.00	61,830.40	0.00
360RR	01/01/26 - 01/30/26	30	0.00	20,185.63	0.00	20,185.63	0.00	0.00	0.00	20,185.63	0.00
111A	01/01/26 - 01/30/26	30	0.00	32,242.61	0.00	32,242.61	0.00	0.00	0.00	32,242.61	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 6 of 32


				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
111B	01/01/26 - 01/30/26	30	0.00	37,660.41	0.00	37,660.41	0.00	0.00	0.00	37,660.41	0.00
111C	01/01/26 - 01/30/26	30	0.00	45,592.36	0.00	45,592.36	0.00	0.00	0.00	45,592.36	0.00
111D	01/01/26 - 01/30/26	30	0.00	47,572.62	0.00	47,572.62	0.00	0.00	0.00	47,572.62	0.00
111E	01/01/26 - 01/30/26	30	0.00	34,236.49	0.00	34,236.49	0.00	0.00	0.00	34,236.49	0.00
111RR Int	01/01/26 - 01/30/26	30	0.00	10,391.61	0.00	10,391.61	0.00	0.00	0.00	10,391.61	0.00
Totals			202,072.92	4,005,968.84	0.00	4,005,968.84	14,231.88	0.00	0.00	3,991,736.96	216,688.62




© 2021 Computershare. All rights reserved. Confidential.												Page 7 of 32


	Additional Information
Total Available Distribution Amount (1)	4,399,358.47
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 32


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,165,532.65	Master Servicing Fee	16,048.36
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,548.64
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	552.80
ARD Interest	0.00	Operating Advisor Fee	1,381.99
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	209.69
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,165,532.65	Total Fees	26,031.48

Principal		Expenses/Reimbursements
Scheduled Principal	407,621.51	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	1,887.46
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	12,344.42
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	407,621.51	Total Expenses/Reimbursements	14,231.88

		Interest Reserve Deposit	133,532.30

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,991,736.96
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	407,621.51
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	4,399,358.47
Total Funds Collected	4,573,154.16	Total Funds Distributed	4,573,154.13

© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 32


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation				Certificate Reconciliation
		Pooled	360 Rosemary (Non-	111 River Street	Total		Total
			pooled)	(Non-pooled)		Beginning Certificate Balance	1,283,912,132.69
Beginning Scheduled Collateral Balance		1,106,860,133.05	100,802,000.00	76,250,000.00	1,283,912,133.05	(-) Principal Distributions	407,621.51
(-) Scheduled Principal Collections		407,621.51	0.00	0.00	407,621.51	(-) Realized Losses	0.00
(-) Unscheduled Principal Collections		0.00	0.00	0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	0.00	0.00	Current Period NRA¹	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	0.00	0.00	Current Period WODRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	0.00	0.00	Principal Used to Pay Interest	0.00
(-) Other Adjustments²		0.00	0.00	0.00	0.00	Non-Cash Principal Adjustments	0.00
						Certificate Other Adjustments**	0.00
Ending Scheduled Collateral Balance		1,106,452,511.54	100,802,000.00	76,250,000.00	1,283,504,511.54	Ending Certificate Balance	1,283,504,511.18
Beginning Actual Collateral Balance		1,107,571,303.40	100,802,000.00	76,250,000.00	1,284,623,303.40
Ending Actual Collateral Balance		1,107,248,410.76	100,802,000.00	76,250,000.00	1,284,300,410.76



		NRA/WODRA Reconciliation				Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from		Workout Delayed Reimbursement of Advances
		Principal		(WODRA) from Principal		Beginning UC / (OC)	(0.36)
Beginning Cumulative Advances		0.00		0.00		UC / (OC) Change	0.00
Current Period Advances		0.00		0.00		Ending UC / (OC)	(0.36)
Ending Cumulative Advances		0.00		0.00		Net WAC Rate	0.00%
						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 10 of 32


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	9,683,853.30	0.88%	70	2.8900	NAP	Defeased	2	9,683,853.30	0.88%	70	2.8900	NAP
	$4,999,999 or less	23	71,988,435.66	6.51%	62	4.0053	1.849188	1.59 or less	15	127,860,916.45	11.56%	66	4.4872	1.380810
$5,000,000 to $9,999,999		20	139,056,608.76	12.57%	64	3.8983	2.268391	1.60 to 1.69	3	28,617,014.29	2.59%	71	4.5001	1.628344
$10,000,000 to $19,999,999		15	202,076,727.99	18.26%	64	3.8980	2.258192	1.70 to 1.79	6	122,773,117.71	11.10%	66	3.7056	1.774361
$20,000,000 to $29,999,999		4	99,522,475.27	8.99%	71	4.2797	1.798752	1.80 to 1.89	6	92,813,314.33	8.39%	61	3.8644	1.839341
$30,000,000 to $39,999,999		7	237,724,410.56	21.49%	62	3.8670	2.231893	1.90 to 1.99	3	31,700,000.00	2.87%	71	3.9945	1.930631
	$40,000,000 or greater	8	346,400,000.00	31.31%	60	3.4529	2.398210	2.00 to 2.49	24	397,326,376.96	35.91%	57	3.7621	2.247432
	Totals	79	1,106,452,511.54	100.00%	63	3.7845	2.243130	2.50 to 2.99	13	148,615,918.50	13.43%	70	3.8074	2.687582
								3.00 to 3.99	7	147,062,000.00	13.29%	62	3.1010	3.263403
								4.00 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	79	1,106,452,511.54	100.00%	63	3.7845	2.243130
(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 32


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	0	9,683,853.30	0.88%	70	2.8900	0.000000	North Dakota	1	169,218.38	0.02%	46	4.8500	2.360000
Alabama	4	15,701,006.55	1.42%	71	3.8111	1.666943	Ohio	22	46,980,887.04	4.25%	70	3.9228	1.683215
Arizona	7	27,690,311.62	2.50%	70	3.8976	1.715530	Oklahoma	4	16,930,086.75	1.53%	70	3.2532	2.971094
California	11	86,597,557.20	7.83%	72	3.1473	2.558290	Oregon	2	31,947,275.12	2.89%	71	3.8443	2.567060
Colorado	1	35,502.76	0.00%	46	4.8500	2.360000	Pennsylvania	6	26,748,265.59	2.42%	71	3.4680	1.775587
Florida	17	123,307,676.47	11.14%	71	4.2758	1.718049	South Carolina	2	11,240,646.15	1.02%	71	3.7146	2.212840
Georgia	8	9,158,156.75	0.83%	69	3.7238	1.790000	South Dakota	2	27,872,598.89	2.52%	71	3.5118	2.449214
Illinois	13	53,452,292.37	4.83%	67	3.6979	2.181589	Tennessee	5	22,003,808.35	1.99%	71	3.9517	2.622721
Indiana	12	22,945,549.66	2.07%	69	3.4351	1.882622	Texas	13	69,723,337.54	6.30%	70	4.1425	1.895412
Iowa	2	598,362.00	0.05%	46	4.8500	2.360000	Utah	1	265,642.01	0.02%	46	4.8500	2.360000
Kansas	6	5,264,124.83	0.48%	18	3.9838	1.934098	Vermont	1	5,800,000.00	0.52%	72	3.3500	2.540000
Louisiana	1	324,479.20	0.03%	46	4.8500	2.360000	Virginia	4	7,394,130.64	0.67%	38	4.2572	1.879592
Maine	2	7,235,899.49	0.65%	71	3.6280	1.780000	Washington	7	50,536,437.67	4.57%	72	4.1647	2.118953
Maryland	2	3,795,894.94	0.34%	70	3.6563	1.793431	Wisconsin	3	23,983,486.79	2.17%	71	3.6757	2.641510
Massachusetts	3	12,446,179.07	1.12%	71	3.6294	2.644603	Wyoming	6	3,244,824.48	0.29%	46	4.8500	2.360000
Michigan	20	69,916,348.04	6.32%	43	3.9778	2.681032	Totals	234	1,106,452,511.54	100.00%	63	3.7845	2.243130
Minnesota	2	13,956,156.96	1.26%	70	3.8846	2.887488
									Property Type³
Missouri	6	26,057,551.67	2.36%	64	3.8155	2.105973
Montana	2	662,132.00	0.06%	46	4.8500	2.360000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Nebraska	4	1,838,871.21	0.17%	46	4.8500	2.360000		Properties	Balance	Agg. Bal.			DSCR¹
Nevada	3	19,498,976.88	1.76%	20	3.9067	1.859891	Defeased	0	9,683,853.30	0.88%	70	2.8900	0.000000
New Jersey	4	91,262,000.00	8.25%	47	3.7373	2.243679	Industrial	6	58,645,671.76	5.30%	62	4.0772	2.347287
New Mexico	3	1,713,299.21	0.15%	46	4.8500	2.360000	Lodging	47	60,510,286.11	5.47%	64	4.7059	1.846229
New York	20	152,121,369.37	13.75%	54	3.5342	2.638760	Mixed Use	10	52,192,971.53	4.72%	65	4.0317	2.371388
North Carolina	2	6,348,314.61	0.57%	72	4.0200	1.930000	Mobile Home Park	1	2,300,000.00	0.21%	71	3.8600	3.870000
							Multi-Family	62	167,520,394.65	15.14%	70	3.9803	1.893637
							Office	26	327,561,172.03	29.60%	53	3.4065	2.496643
							Other	5	8,222,400.00	0.74%	35	3.7780	3.260000
							Retail	21	242,310,693.71	21.90%	66	3.8994	2.264288
							Self Storage	56	177,505,068.45	16.04%	70	3.7051	1.986857
							Totals	234	1,106,452,511.54	100.00%	63	3.7845	2.243130

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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 32


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	9,683,853.30	0.88%	70	2.8900	NAP	Defeased	2	9,683,853.30	0.88%	70	2.8900	NAP
	3.249% or less	3	114,466,146.70	10.35%	72	2.7127	2.962787	12 months or less	1	41,400,000.00	3.74%	74	2.4945	3.100000
	3.250% to 3.749%	27	400,206,292.97	36.17%	58	3.5376	2.172751	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.750% to 3.999%	19	253,154,799.08	22.88%	60	3.8734	2.477376	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.000% to 4.249%	12	94,664,355.00	8.56%	71	4.0458	1.852616	37 months to 48 months	21	293,627,335.05	26.54%	62	4.0432	2.072052
	4.250% to 4.499%	8	151,885,043.40	13.73%	71	4.3748	1.992272	49 months or greater	55	761,741,323.19	68.85%	63	3.7663	2.242839
	4.500% to 4.749%	4	31,453,956.25	2.84%	64	4.6995	1.633285	Totals	79	1,106,452,511.54	100.00%	63	3.7845	2.243130
	4.750% or greater	4	50,938,064.84	4.60%	52	5.0504	1.570954
	Totals	79	1,106,452,511.54	100.00%	63	3.7845	2.243130
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 32


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	9,683,853.30	0.88%	70	2.8900	NAP	Defeased	2	9,683,853.30	0.88%	70	2.8900	NAP
	60 months or less	11	181,938,511.63	16.44%	21	3.8176	2.427773	Interest Only	47	773,361,146.70	69.90%	63	3.7401	2.307935
	61 to 94 months	66	914,830,146.61	82.68%	71	3.7874	2.190034	244 months or less	3	70,324,835.79	6.36%	67	3.3820	2.621962
	95 months or greater	0	0.00	0.00%	0	0.0000	0.000000	245 month to 299	2	18,816,739.09	1.70%	19	3.9086	1.808565
	Totals	79	1,106,452,511.54	100.00%	63	3.7845	2.243130	300 months or greater	25	234,265,936.66	21.17%	65	4.0790	1.886432
								Totals	79	1,106,452,511.54	100.00%	63	3.7845	2.243130
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 14 of 32


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	9,683,853.30	0.88%	70	2.8900	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	73	1,073,365,542.50	97.01%	63	3.7742	2.234011	Totals	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	2	6,086,274.35	0.55%	70	3.9307	1.310186
	25 months or greater	2	17,316,841.39	1.57%	48	4.8724	2.271213
	Totals	79	1,106,452,511.54	100.00%	63	3.7845	2.243130
(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 15 of 32


						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	10230039	SS	Various	Various	Actual/360	3.628%	187,446.67	0.00	0.00	N/A	01/01/32	--	60,000,000.00	60,000,000.00	02/01/26
2	10233919	OF	West Palm Beach	FL	Actual/360	3.950%	153,062.50	0.00	0.00	N/A	02/06/32	--	45,000,000.00	45,000,000.00	02/06/26
3	10233925	OF	Various	Various	Actual/360	2.890%	82,288.78	0.00	0.00	N/A	12/06/31	--	33,066,146.70	33,066,146.70	02/06/26
3A	10257214				Actual/360	2.890%	13,135.92	0.00	0.00	N/A	12/06/31	--	5,278,413.75	5,278,413.75	02/06/26
3B	10259844				Actual/360	2.890%	10,963.43	0.00	0.00	N/A	12/06/31	08/06/31	4,405,439.55	4,405,439.55	02/06/26
4	10233926	OF	San Jose	CA	Actual/360	2.494%	88,928.93	0.00	0.00	N/A	04/06/32	--	41,400,000.00	41,400,000.00	02/06/26
5	10231068	MF	Various	Various	Actual/360	3.724%	128,264.57	0.00	0.00	N/A	11/06/31	--	40,000,000.00	40,000,000.00	02/06/26
6	10233927	OF	New York	NY	Actual/360	2.792%	96,167.51	0.00	0.00	N/A	01/09/32	--	40,000,000.00	40,000,000.00	02/09/26
7	10232054	OF	New York	NY	Actual/360	3.513%	120,986.11	0.00	0.00	N/A	01/06/27	--	40,000,000.00	40,000,000.00	02/06/26
8	10233928	Various Detroit		MI	Actual/360	3.778%	130,131.11	0.00	0.00	N/A	01/01/29	--	40,000,000.00	40,000,000.00	02/01/26
9	10231908	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
10	10233929	OF	Hoboken	NJ	Actual/360	3.280%	105,916.67	0.00	0.00	N/A	02/06/27	--	37,500,000.00	37,500,000.00	02/06/26
11	10233933	OF	Newark	NJ	Actual/360	4.260%	137,562.50	0.00	0.00	N/A	01/06/32	--	37,500,000.00	37,500,000.00	02/06/26
12	10233938	RT	Various	WA	Actual/360	4.370%	141,114.58	0.00	0.00	N/A	02/06/32	--	37,500,000.00	37,500,000.00	02/06/26
13	10233939	MF	Pasadena	TX	Actual/360	4.490%	118,723.47	48,286.66	0.00	N/A	11/06/31	--	30,706,550.52	30,658,263.86	02/06/26
14	10233940	IN	Tangent	OR	Actual/360	3.830%	103,888.75	0.00	0.00	N/A	01/06/32	--	31,500,000.00	31,500,000.00	02/06/26
15	10233941	Various Various		NY	Actual/360	3.960%	102,300.00	0.00	0.00	N/A	02/06/32	--	30,000,000.00	30,000,000.00	02/06/26
16	10233944	RT	Sioux Falls	SD	Actual/360	3.500%	83,401.84	43,228.76	0.00	N/A	01/06/32	--	27,672,498.34	27,629,269.58	02/06/26
17	10233945	LO	Orlando	FL	Actual/360	5.036%	107,658.00	32,488.22	0.00	N/A	12/06/31	--	24,825,693.91	24,793,205.69	09/06/25
18	10229867	SS	Various	Various	Actual/360	4.020%	86,541.67	0.00	0.00	N/A	02/01/32	--	25,000,000.00	25,000,000.00	02/01/26
19	10233946	RT	Miami	FL	Actual/360	4.700%	89,443.61	0.00	0.00	N/A	01/06/32	--	22,100,000.00	22,100,000.00	02/06/26
20	10233947	LO	Various	Various	Actual/360	4.850%	66,766.96	55,068.30	0.00	N/A	12/06/29	--	15,986,768.14	15,931,699.84	03/06/25
21	10230809	RT	Stevens Point	WI	Actual/360	3.770%	58,435.00	0.00	0.00	N/A	02/01/32	--	18,000,000.00	18,000,000.00	02/01/26
22	10233948	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
23	10233949	MF	Brooklyn	NY	Actual/360	4.485%	65,269.21	0.00	0.00	N/A	02/06/32	--	16,900,000.00	16,900,000.00	02/06/26
24	10233950	RT	Warrington	PA	Actual/360	3.300%	42,940.35	25,950.01	0.00	N/A	01/06/32	--	15,110,973.40	15,085,023.39	02/06/26
25	10233951	RT	Elyria	OH	Actual/360	4.410%	49,511.03	44,659.21	0.00	N/A	02/06/32	--	13,037,795.16	12,993,135.95	02/06/26
26	10233952	OF	Peoria	AZ	Actual/360	4.030%	50,058.76	0.00	0.00	N/A	01/06/32	--	14,425,000.00	14,425,000.00	02/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 32


						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	10233953	RT	Carver	MN	Actual/360	3.880%	46,408.03	0.00	0.00	N/A	12/06/31	--	13,890,000.00	13,890,000.00	02/06/26
28	10233954	RT	Tulsa	OK	Actual/360	3.262%	34,128.68	0.00	0.00	N/A	12/06/31	--	12,150,000.00	12,150,000.00	02/06/26
29	10233955	MF	Memphis	TN	Actual/360	3.890%	40,196.67	0.00	0.00	N/A	01/06/32	--	12,000,000.00	12,000,000.00	02/06/26
30	10233956	LO	Temple	TX	Actual/360	4.070%	36,768.79	17,636.15	0.00	N/A	01/06/32	--	10,491,214.02	10,473,577.87	02/06/26
31	10233957	RT	Daly City	CA	Actual/360	3.400%	32,937.50	0.00	0.00	N/A	12/06/31	--	11,250,000.00	11,250,000.00	02/06/26
32	10233958	RT	Oroville	CA	Actual/360	3.630%	35,009.33	0.00	0.00	N/A	01/06/32	--	11,200,000.00	11,200,000.00	02/06/26
33	10233959	MF	Dover	NJ	Actual/360	3.590%	33,696.14	0.00	0.00	N/A	12/06/31	--	10,900,000.00	10,900,000.00	02/06/26
34	10233960	MF	New York	NY	Actual/360	3.470%	32,121.60	0.00	0.00	N/A	01/06/32	--	10,750,000.00	10,750,000.00	02/06/26
35	10233961	LO	El Paso	TX	Actual/360	4.296%	34,502.81	14,960.85	0.00	N/A	02/06/32	--	9,326,763.56	9,311,802.71	02/06/26
36	10233962	RT	Lemont	IL	Actual/360	3.810%	17,805.87	7,733.13	0.00	N/A	01/06/29	--	5,427,240.59	5,419,507.46	02/06/26
37	10233963	RT	Arnold	MO	Actual/360	3.810%	14,380.83	6,245.34	0.00	N/A	01/06/29	--	4,383,284.72	4,377,039.38	02/06/26
38	10233964	MF	Kansas City	MO	Actual/360	4.000%	33,238.89	0.00	0.00	N/A	01/06/32	--	9,650,000.00	9,650,000.00	02/06/26
39	10233965	RT	Simpsonville	SC	Actual/360	3.730%	30,641.95	0.00	0.00	N/A	01/06/32	--	9,540,000.00	9,540,000.00	02/06/26
40	10228654	IN	Shelby Township	MI	Actual/360	5.440%	41,407.43	11,329.40	0.00	N/A	02/01/27	--	8,839,347.16	8,828,017.76	02/01/26
41	10228059	SS	Lacey	WA	Actual/360	3.550%	27,512.50	0.00	0.00	N/A	12/01/31	--	9,000,000.00	9,000,000.00	02/01/26
42	10233966	MU	Medford	MA	Actual/360	3.630%	27,351.04	0.00	0.00	N/A	01/06/32	--	8,750,000.00	8,750,000.00	02/06/26
43	10233967	IN	Kansas City	MO	Actual/360	3.550%	24,684.83	0.00	0.00	N/A	01/06/32	--	8,075,000.00	8,075,000.00	02/06/26
44	10233968	RT	Woodhaven	MI	Actual/360	3.900%	21,968.75	11,283.86	0.00	N/A	02/06/32	--	6,541,564.69	6,530,280.83	02/06/26
45	10226633	SS	Various	IL	Actual/360	4.140%	24,206.35	0.00	0.00	N/A	11/01/31	--	6,790,000.00	6,790,000.00	02/01/26
46	10233969	SS	Cleveland	OH	Actual/360	3.922%	22,123.99	0.00	0.00	N/A	02/06/32	--	6,550,000.00	6,550,000.00	02/06/26
47	10233970	MF	Chicago	IL	Actual/360	4.020%	20,943.08	0.00	0.00	N/A	02/06/32	--	6,050,000.00	6,050,000.00	02/06/26
48	10227441	SS	Mount Kisco	NY	Actual/360	3.590%	18,548.33	0.00	0.00	N/A	12/01/28	--	6,000,000.00	6,000,000.00	02/01/26
49	10233971	IN	Plantation	FL	Actual/360	3.805%	19,167.69	0.00	0.00	N/A	01/06/32	--	5,850,000.00	5,850,000.00	02/06/26
50	10229902	SS	Burlington	VT	Actual/360	3.350%	16,731.39	0.00	0.00	N/A	02/01/32	--	5,800,000.00	5,800,000.00	02/01/26
51	10233972	MF	Various	Various	Actual/360	3.960%	18,925.50	0.00	0.00	N/A	02/06/32	--	5,550,000.00	5,550,000.00	02/06/26
52	10233973	SS	Traverse City	MI	Actual/360	3.400%	16,102.78	0.00	0.00	N/A	01/06/32	--	5,500,000.00	5,500,000.00	02/06/26
53	10233974	SS	New Hudson	MI	Actual/360	3.400%	16,102.78	0.00	0.00	N/A	01/06/32	--	5,500,000.00	5,500,000.00	02/06/26
54	10227325	RT	Middletown	NJ	Actual/360	3.580%	16,529.85	0.00	0.00	N/A	01/01/32	--	5,362,000.00	5,362,000.00	02/01/26




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 32


						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
55	10230225	MU	Laguna Beach	CA	Actual/360	4.290%	18,470.83	0.00	0.00	N/A	02/01/32	--	5,000,000.00	5,000,000.00	02/01/26
56	10233975	MU	Chicago	IL	Actual/360	4.020%	16,789.08	0.00	0.00	N/A	02/06/32	--	4,850,000.00	4,850,000.00	02/06/26
57	10233976	MF	Chicago	IL	Actual/360	3.550%	14,367.64	0.00	0.00	N/A	11/06/31	--	4,700,000.00	4,700,000.00	02/06/26
58	10233977	SS	Fairhope	AL	Actual/360	4.000%	14,524.66	5,956.46	0.00	N/A	01/06/32	--	4,216,838.03	4,210,881.57	02/06/26
59	10227311	MU	Richmond	VA	Actual/360	4.690%	15,992.30	5,894.76	0.00	N/A	02/01/27	--	3,959,851.01	3,953,956.25	02/01/26
60	10233978	MU	Akron	OH	Actual/360	4.070%	14,455.54	5,428.75	0.00	N/A	12/06/31	--	4,124,590.21	4,119,161.46	01/06/26
61	10223769	OF	Kansas City	KS	Actual/360	3.650%	11,943.61	0.00	0.00	N/A	09/01/26	--	3,800,000.00	3,800,000.00	02/01/26
62	10233979	MF	Chicago	IL	Actual/360	3.740%	11,642.31	0.00	0.00	N/A	01/06/32	--	3,615,000.00	3,615,000.00	02/06/26
63	10233980	MF	Indianapolis	IN	Actual/360	4.050%	11,867.74	5,110.95	0.00	N/A	11/06/31	--	3,402,937.15	3,397,826.20	03/06/26
64	10228706	Various Various		FL	Actual/360	4.210%	12,779.10	0.00	0.00	N/A	02/01/32	--	3,525,000.00	3,525,000.00	02/01/26
65	10233981	MU	Newport Beach	CA	Actual/360	4.695%	13,745.92	0.00	0.00	N/A	02/06/32	--	3,400,000.00	3,400,000.00	02/06/26
66	10233982	MU	New York	NY	Actual/360	3.720%	10,571.00	0.00	0.00	N/A	10/06/31	--	3,300,000.00	3,300,000.00	02/06/26
67	10233983	OF	Madison	WI	Actual/360	3.925%	9,823.53	4,473.60	0.00	N/A	11/06/31	--	2,906,487.89	2,902,014.29	02/06/26
68	10233984	MF	Johnstown	PA	Actual/360	3.780%	8,772.71	6,700.25	0.00	N/A	01/06/32	--	2,695,148.40	2,688,448.15	02/06/26
69	10233985	MF	Gainesville	FL	Actual/360	3.882%	7,711.45	4,054.49	0.00	N/A	11/06/31	--	2,306,861.48	2,302,806.99	02/06/26
70	10233986	MF	Chicago	IL	Actual/360	3.565%	7,367.67	0.00	0.00	N/A	09/06/31	--	2,400,000.00	2,400,000.00	02/06/26
71	10233987	MF	Brooklyn	NY	Actual/360	3.600%	7,440.00	0.00	0.00	N/A	01/06/32	--	2,400,000.00	2,400,000.00	02/06/26
72	10233988	MF	Ferndale	MI	Actual/360	4.140%	7,759.36	3,630.98	0.00	N/A	12/06/31	--	2,176,538.88	2,172,907.90	02/06/26
73	10233989	MH	Maryville	TN	Actual/360	3.860%	7,644.94	0.00	0.00	N/A	01/06/32	--	2,300,000.00	2,300,000.00	02/06/26
74	10233990	OF	Tempe	AZ	Actual/360	3.850%	7,193.38	3,354.81	0.00	N/A	01/06/32	--	2,169,765.85	2,166,411.04	02/06/26
75	10233991	SS	Jacksonville	AL	Actual/360	4.275%	7,453.61	2,907.89	0.00	N/A	11/06/31	--	2,024,748.77	2,021,840.88	02/06/26
76	10233992	IN	Vernon Hills	IL	Actual/360	4.720%	8,128.89	0.00	0.00	N/A	12/06/31	--	2,000,000.00	2,000,000.00	02/06/26
77	10233993	MF	Detroit	MI	Actual/360	5.130%	6,126.10	1,637.22	0.00	N/A	02/06/32	--	1,386,778.77	1,385,141.55	05/06/24
Totals							3,607,301.96	407,621.51	0.00				1,106,860,133.05	1,106,452,511.54
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 18 of 32


					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	7,538,944.45	7,841,729.92	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	13,440,863.09	7,893,666.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	3,978,511.19	2,929,893.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
4	0.00	19,056,796.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	18,564,039.31	18,852,262.58	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	91,385,897.00	74,738,205.08	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	39,407,787.43	43,012,917.82	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	55,700,679.00	42,428,133.86	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,872,966.03	4,995,636.83	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	12,365,290.12	9,132,683.06	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	11,171,833.00	5,862,431.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,780,843.83	2,837,618.85	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,388,237.37	2,499,914.66	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,898,705.96	2,383,511.41	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,424,639.59	3,120,857.55	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	3,950,609.86	2,878,741.03	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,658,371.78	1,041,695.60	01/01/25	06/30/25	--	0.00	0.00	139,899.09	700,466.63	22,218.45	0.00
18	2,304,416.84	2,017,129.55	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,853,735.00	1,333,416.84	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	18,318,798.00	2,009,007.97	01/01/23	12/31/23	--	0.00	0.00	121,676.12	1,339,807.28	0.00	0.00
21	2,018,202.32	1,548,794.71	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	15,391,539.00	16,222,655.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,620,577.60	1,724,323.15	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,682,654.37	1,554,834.89	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,693,726.34	1,737,421.39	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	887,812.90	614,547.24	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 19 of 32


					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	1,581,219.12	1,205,196.10	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,447,818.55	1,493,115.30	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,388,185.15	1,417,842.24	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	2,394,718.05	906,881.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	812,125.26	1,004,259.49	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,124,790.99	758,537.95	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	919,621.57	525,382.89	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	797,937.18	615,003.03	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,390,906.63	1,092,941.56	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	661,862.64	297,828.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	394,160.67	192,540.91	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	621,769.11	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	824,986.96	623,359.11	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	956,757.81	728,868.86	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	741,643.93	704,736.10	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	921,083.57	968,705.96	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	786,907.42	686,097.82	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	642,227.95	314,880.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	742,684.23	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	625,599.14	339,540.29	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	468,869.70	451,052.43	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	657,169.72	544,649.38	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	681,491.43	403,622.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	551,458.94	383,292.06	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	426,772.40	429,812.87	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	548,495.80	372,985.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	544,319.79	380,452.92	01/01/25	09/29/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	595,459.12	470,729.05	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 20 of 32

Mortgage Loan Detail (Part 2)

BMO 2022-C1 Mortgage Trust 10-D