
Distribution Date:	01/16/26	Wells Fargo Commercial Mortgage Trust 2022-C62
Determination Date:	01/12/26
Next Distribution Date:	02/18/26
Record Date:	12/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2022-C62


Table of Contents				Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	6				trustadministrationgroup@computershare.com
Additional Information	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Master Servicer	Trimont LLC
Bond / Collateral Reconciliation - Balances	9		Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Special Servicer	Argentic Services Company LP
Mortgage Loan Detail (Part 1)	15-16
			Andrew Hundertmark		ahundertmark@argenticservices.com
Mortgage Loan Detail (Part 2)	17-18		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Principal Prepayment Detail	19	Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Detail	20	Representations Reviewer
			Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Delinquency Loan Detail	21
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	22
		Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 1	23		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Specially Serviced Loan Detail - Part 2	24		1100 North Market Street \| Wilmington, DE 19890 \| United States
Modified Loan Detail	25
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


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


				Certificate Distribution Detail

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

A-1	95003MAA6	3.543000%	6,056,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	21.25%
A-2	95003MAB4	3.589000%	38,861,000.00	35,002,194.15	107,880.95	104,685.73	0.00	0.00	212,566.68	34,894,313.20	21.66%	21.25%
A-SB	95003MAC2	4.140000%	11,189,000.00	11,189,000.00	0.00	38,602.05	0.00	0.00	38,602.05	11,189,000.00	21.66%	21.25%
A-4	95003MBS6	4.000000%	316,224,000.00	316,224,000.00	0.00	1,054,080.00	0.00	0.00	1,054,080.00	316,224,000.00	21.66%	21.25%
A-S	95003MBV9	4.247773%	46,542,000.00	46,542,000.00	0.00	164,749.88	0.00	0.00	164,749.88	46,542,000.00	21.66%	21.25%
B	95003MBW7	4.344773%	24,600,000.00	24,600,000.00	0.00	89,067.85	0.00	0.00	89,067.85	24,600,000.00	16.94%	16.63%
C	95003MBX5	4.344773%	23,936,000.00	23,936,000.00	0.00	86,663.74	0.00	0.00	86,663.74	23,936,000.00	12.36%	12.13%
D	95003MBD9	2.500000%	15,292,000.00	15,292,000.00	0.00	31,858.33	0.00	0.00	31,858.33	15,292,000.00	9.43%	9.25%
E	95003MBF4	2.500000%	9,308,000.00	9,308,000.00	0.00	19,391.67	0.00	0.00	19,391.67	9,308,000.00	7.64%	7.50%
F	95003MBH0	3.000000%	15,292,000.00	15,292,000.00	0.00	38,230.00	0.00	0.00	38,230.00	15,292,000.00	4.71%	4.63%
G-RR	95003MBK3	4.344773%	5,319,000.00	5,319,000.00	0.00	19,258.21	0.00	0.00	19,258.21	5,319,000.00	3.69%	3.63%
H-RR*	95003MBM9	4.344773%	19,282,216.00	19,282,216.00	0.00	25,808.62	0.00	0.00	25,808.62	19,282,216.00	0.00%	0.00%
R	95003MBP2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			531,901,216.00	521,986,410.15	107,880.95	1,672,396.08	0.00	0.00	1,780,277.03	521,878,529.20


X-A	95003MBT4	0.380145%	372,330,000.00	362,415,194.15	0.00	114,808.72	0.00	0.00	114,808.72	362,307,313.20
X-B	95003MBU1	0.047483%	95,078,000.00	95,078,000.00	0.00	3,762.14	0.00	0.00	3,762.14	95,078,000.00
X-D	95003MAZ1	1.844773%	24,600,000.00	24,600,000.00	0.00	37,817.85	0.00	0.00	37,817.85	24,600,000.00
X-F	95003MBB3	1.344773%	15,292,000.00	15,292,000.00	0.00	17,136.89	0.00	0.00	17,136.89	15,292,000.00
Notional SubTotal			507,300,000.00	497,385,194.15	0.00	173,525.60	0.00	0.00	173,525.60	497,277,313.20

Deal Distribution Total					107,880.95	1,845,921.68	0.00	0.00	1,953,802.63

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	95003MAA6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95003MAB4	900.70235326	2.77607241	2.69385065	0.00000000	0.00000000	0.00000000	0.00000000	5.46992306	897.92628085
A-SB	95003MAC2	1,000.00000000	0.00000000	3.45000000	0.00000000	0.00000000	0.00000000	0.00000000	3.45000000	1,000.00000000
A-4	95003MBS6	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
A-S	95003MBV9	1,000.00000000	0.00000000	3.53981092	0.00000000	0.00000000	0.00000000	0.00000000	3.53981092	1,000.00000000
B	95003MBW7	1,000.00000000	0.00000000	3.62064431	0.00000000	0.00000000	0.00000000	0.00000000	3.62064431	1,000.00000000
C	95003MBX5	1,000.00000000	0.00000000	3.62064422	0.00000000	0.00000000	0.00000000	0.00000000	3.62064422	1,000.00000000
D	95003MBD9	1,000.00000000	0.00000000	2.08333312	0.00000000	0.00000000	0.00000000	0.00000000	2.08333312	1,000.00000000
E	95003MBF4	1,000.00000000	0.00000000	2.08333369	0.00000000	0.00000000	0.00000000	0.00000000	2.08333369	1,000.00000000
F	95003MBH0	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
G-RR	95003MBK3	1,000.00000000	0.00000000	3.62064486	0.00000000	0.00000000	0.00000000	0.00000000	3.62064486	1,000.00000000
H-RR	95003MBM9	1,000.00000000	0.00000000	1.33846753	2.28217701	20.22804329	0.00000000	0.00000000	1.33846753	1,000.00000000
R	95003MBP2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95003MBT4	973.37091867	0.00000000	0.30835205	0.00000000	0.00000000	0.00000000	0.00000000	0.30835205	973.08117315
X-B	95003MBU1	1,000.00000000	0.00000000	0.03956899	0.00000000	0.00000000	0.00000000	0.00000000	0.03956899	1,000.00000000
X-D	95003MAZ1	1,000.00000000	0.00000000	1.53731098	0.00000000	0.00000000	0.00000000	0.00000000	1.53731098	1,000.00000000
X-F	95003MBB3	1,000.00000000	0.00000000	1.12064413	0.00000000	0.00000000	0.00000000	0.00000000	1.12064413	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	12/01/25 - 12/30/25	30	0.00	104,685.73	0.00	104,685.73	0.00	0.00	0.00	104,685.73	0.00
A-SB	12/01/25 - 12/30/25	30	0.00	38,602.05	0.00	38,602.05	0.00	0.00	0.00	38,602.05	0.00
A-4	12/01/25 - 12/30/25	30	0.00	1,054,080.00	0.00	1,054,080.00	0.00	0.00	0.00	1,054,080.00	0.00
X-A	12/01/25 - 12/30/25	30	0.00	114,808.72	0.00	114,808.72	0.00	0.00	0.00	114,808.72	0.00
X-B	12/01/25 - 12/30/25	30	0.00	3,762.14	0.00	3,762.14	0.00	0.00	0.00	3,762.14	0.00
X-D	12/01/25 - 12/30/25	30	0.00	37,817.85	0.00	37,817.85	0.00	0.00	0.00	37,817.85	0.00
X-F	12/01/25 - 12/30/25	30	0.00	17,136.89	0.00	17,136.89	0.00	0.00	0.00	17,136.89	0.00
A-S	12/01/25 - 12/30/25	30	0.00	164,749.88	0.00	164,749.88	0.00	0.00	0.00	164,749.88	0.00
B	12/01/25 - 12/30/25	30	0.00	89,067.85	0.00	89,067.85	0.00	0.00	0.00	89,067.85	0.00
C	12/01/25 - 12/30/25	30	0.00	86,663.74	0.00	86,663.74	0.00	0.00	0.00	86,663.74	0.00
D	12/01/25 - 12/30/25	30	0.00	31,858.33	0.00	31,858.33	0.00	0.00	0.00	31,858.33	0.00
E	12/01/25 - 12/30/25	30	0.00	19,391.67	0.00	19,391.67	0.00	0.00	0.00	19,391.67	0.00
F	12/01/25 - 12/30/25	30	0.00	38,230.00	0.00	38,230.00	0.00	0.00	0.00	38,230.00	0.00
G-RR	12/01/25 - 12/30/25	30	0.00	19,258.21	0.00	19,258.21	0.00	0.00	0.00	19,258.21	0.00
H-RR	12/01/25 - 12/30/25	30	344,787.72	69,814.05	0.00	69,814.05	44,005.43	0.00	0.00	25,808.62	390,041.50
Totals			344,787.72	1,889,927.11	0.00	1,889,927.11	44,005.43	0.00	0.00	1,845,921.68	390,041.50




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	95003MBS6	4.000000%	316,224,000.00	316,224,000.00	0.00	1,054,080.00	0.00	0.00	1,054,080.00	316,224,000.00
A-4-1	95003MAH1	N/A	316,224,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	95003MAJ7	N/A	316,224,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	95003MAK4	N/A	316,224,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	95003MAL2	N/A	316,224,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	95003MBV9	4.247773%	46,542,000.00	46,542,000.00	0.00	164,749.88	0.00	0.00	164,749.88	46,542,000.00
A-S-1	95003MAM0	N/A	46,542,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	95003MAN8	N/A	46,542,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	95003MAP3	N/A	46,542,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	95003MAQ1	N/A	46,542,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	95003MBW7	4.344773%	24,600,000.00	24,600,000.00	0.00	89,067.85	0.00	0.00	89,067.85	24,600,000.00
B-1	95003MAR9	N/A	24,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	95003MAS7	N/A	24,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	95003MAT5	N/A	24,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	95003MAU2	N/A	24,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	95003MBX5	4.344773%	23,936,000.00	23,936,000.00	0.00	86,663.74	0.00	0.00	86,663.74	23,936,000.00
C-1	95003MAV0	N/A	23,936,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	95003MAW8	N/A	23,936,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	95003MAX6	N/A	23,936,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	95003MAY4	N/A	23,936,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,056,510,000.00	411,302,000.00	0.00	1,394,561.47	0.00	0.00	1,394,561.47	411,302,000.00




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


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4-1	95003MAH1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	95003MAJ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	95003MAM0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	95003MAN8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	95003MAR9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	95003MAS7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	95003MAV0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	95003MAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	95003MAK4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	95003MAL2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	95003MAP3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	95003MAQ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	95003MAT5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	95003MAU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	95003MAX6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	95003MAY4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


	Additional Information
Total Available Distribution Amount (1)	1,953,802.63
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,964,380.14	Master Servicing Fee	3,333.19
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,218.59
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	224.74
ARD Interest	0.00	Operating Advisor Fee	1,177.66
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	211.26
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,964,380.14	Total Fees	11,455.45

Principal		Expenses/Reimbursements
Scheduled Principal	107,880.95	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	21,942.27
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	21,619.15
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)	444.01
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	107,880.95	Total Expenses/Reimbursements	44,005.43

		Interest Reserve Deposit	62,997.57

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,845,921.68
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	107,880.95
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	1,953,802.63
Total Funds Collected	2,072,261.09	Total Funds Distributed	2,072,261.08


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		521,986,410.94	521,986,410.94	Beginning Certificate Balance	521,986,410.15
(-) Scheduled Principal Collections		107,880.95	107,880.95	(-) Principal Distributions	107,880.95
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		521,878,529.99	521,878,529.99	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		522,005,481.82	522,005,481.82	Ending Certificate Balance	521,878,529.20
Ending Actual Collateral Balance		521,878,530.00	521,878,530.00



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.79)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.79)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.34%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	2,000,000 or less	1	2,000,000.00	0.38%	73	4.5000	2.739100	1.50 or less	10	103,463,485.50	19.83%	61	4.7444	0.809401
2,000,001 to 3,000,000		3	8,132,827.68	1.56%	74	4.4747	2.495160	1.51 to 1.60	3	54,050,000.00	10.36%	75	4.8902	1.552848
3,000,001 to 4,000,000		3	10,945,000.00	2.10%	74	4.7025	1.262537	1.61 to 1.70	2	41,620,295.14	7.98%	74	4.8372	1.658529
4,000,001 to 5,000,000		9	41,208,565.83	7.90%	73	4.3644	2.762950	1.71 to 1.80	2	8,777,824.46	1.68%	74	4.6261	1.761395
5,000,001 to 6,000,000		1	5,100,000.00	0.98%	73	4.0900	1.965300	1.81 to 1.90	5	23,121,013.27	4.43%	73	4.5801	1.871540
6,000,001 to 7,000,000		6	38,406,725.68	7.36%	73	4.6275	2.587531	1.91 to 2.00	5	58,237,953.57	11.16%	73	4.2080	1.955436
7,000,001 to 8,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.25	2	35,520,000.00	6.81%	73	3.8964	2.176345
8,000,001 to 9,000,000		2	17,193,485.50	3.29%	73	4.8043	1.347714	2.26 to 2.50	6	85,950,000.00	16.47%	74	4.0794	2.416183
9,000,001 to 10,000,000		3	29,800,000.00	5.71%	74	4.7770	1.803358	2.51 to 2.75	5	38,400,000.00	7.36%	46	4.0419	2.571490
10,000,001 to 15,000,000		8	98,671,657.79	18.91%	74	4.0575	2.010235	2.76 to 3.00	2	21,250,000.00	4.07%	73	4.0853	2.839094
15,000,001 to 20,000,000		6	104,270,000.00	19.98%	63	3.9777	1.882985	3.01 to 3.50	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000		4	95,250,000.00	18.25%	60	4.3895	2.245052	3.51 to 4.00	2	32,447,216.68	6.22%	73	3.7447	3.552848
	30,000,001 or greater	2	70,900,267.51	13.59%	75	4.8983	1.596931	4.01 or greater	4	19,040,741.37	3.65%	73	4.2086	4.877360
	Totals	48	521,878,529.99	100.00%	69	4.3703	2.034029	Totals	48	521,878,529.99	100.00%	69	4.3703	2.034029
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
California	9	144,986,161.90	27.78%	74	4.3096	1.622855	Washington	1	2,607,827.68	0.50%	75	5.4400	1.847200
Colorado	3	24,500,000.00	4.69%	74	4.3915	3.038607	Wisconsin	1	1,400,000.00	0.27%	73	4.0000	2.103000
Connecticut	1	4,444,517.28	0.85%	72	3.7900	2.251700	Totals	82	521,878,529.99	100.00%	69	4.3703	2.034029
Florida	4	37,424,281.46	7.17%	73	4.3425	3.093379
									Property Type³
Georgia	2	23,598,185.59	4.52%	29	4.0575	2.366934
Illinois	2	12,770,027.63	2.45%	74	4.1366	1.716687		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Indiana	4	2,509,357.16	0.48%	73	3.9402	2.220286		Properties	Balance	Agg. Bal.			DSCR¹
Iowa	1	245,142.84	0.05%	74	3.8647	2.368300	Industrial	26	61,870,000.00	11.86%	73	3.9717	2.447325
Kansas	1	702,000.00	0.13%	74	3.8647	2.368300	Lodging	5	38,414,983.64	7.36%	73	4.4682	3.170890
Louisiana	3	12,695,160.21	2.43%	73	3.8727	3.612278	Mixed Use	10	53,602,827.68	10.27%	74	4.5739	1.801646
Maryland	1	1,851,428.56	0.35%	74	3.8647	2.368300	Multi-Family	6	47,298,185.59	9.06%	74	4.2718	1.748466
Michigan	1	21,000,000.00	4.02%	14	6.1100	0.952700	Office	8	141,479,680.99	27.11%	64	4.5451	1.744414
Minnesota	2	3,450,285.72	0.66%	73	3.9784	2.145313	Retail	20	158,612,852.09	30.39%	67	4.2743	2.065615
Missouri	2	10,363,712.94	1.99%	72	3.7900	2.251700	Self Storage	7	20,600,000.00	3.95%	74	4.6197	1.610987
Nevada	5	25,023,428.56	4.79%	73	3.9971	2.621214	Totals	82	521,878,529.99	100.00%	69	4.3703	2.034029
New Hampshire	1	1,554,642.84	0.30%	74	3.8647	2.368300
New Jersey	2	2,026,714.32	0.39%	74	3.8647	2.368300
New York	7	35,945,000.00	6.89%	74	4.7186	1.579201
Ohio	5	17,984,109.57	3.45%	74	4.3813	2.426604
Pennsylvania	2	9,550,000.00	1.83%	74	4.5018	1.708762
South Carolina	2	5,745,000.00	1.10%	75	4.7751	2.567370
Tennessee	3	5,492,142.84	1.05%	74	4.1752	2.058155
Texas	13	80,883,753.01	15.50%	73	4.6346	1.536167
Utah	1	8,291,662.56	1.59%	73	3.8850	2.484800
Virginia	3	24,833,987.32	4.76%	72	3.4925	2.760687

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.500% or less	3	19,622,216.68	3.76%	73	3.3795	4.231742	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	2	25,029,413.48	4.80%	72	3.6824	1.385866	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	11	182,620,000.00	34.99%	67	3.8857	2.161498	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	4	38,520,027.63	7.38%	73	4.0976	2.281692	37 months to 48 months	47	510,599,116.51	97.84%	69	4.3873	2.036696
	4.251% to 4.500%	9	59,008,565.83	11.31%	74	4.4082	2.425168	49 months or greater	1	11,279,413.48	2.16%	71	3.6000	1.913300
	4.501% to 4.750%	5	26,873,185.59	5.15%	74	4.6654	1.450795	Totals	48	521,878,529.99	100.00%	69	4.3703	2.034029
	4.751% to 5.000%	8	95,088,485.50	18.22%	74	4.8203	1.717227
	5.001% to 5.250%	2	34,850,267.51	6.68%	74	5.0836	1.778529
	5.251% or 5.500%	3	19,266,367.77	3.69%	74	5.4766	1.754283
	5.501% or greater	1	21,000,000.00	4.02%	14	6.1100	0.952700
	Totals	48	521,878,529.99	100.00%	69	4.3703	2.034029
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

60 months or less

38,500,000.00

7.38%

5.0895

1.669018

Interest Only

403,110,267.51

77.24%

4.4513

1.946974

61 months or greater

483,378,529.99

92.62%

4.3130

2.063102

356 months to 360 months

0.00

0.00%

0.0000

0.000000

Totals

521,878,529.99

100.00%

4.3703

2.034029

Totals

521,878,529.99

100.00%

4.3703

2.034029

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 13 of 29

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

14,700,000.00

2.82%

3.8850

2.580000

No outstanding loans in this group

12 months or less

446,293,262.48

85.52%

4.3120

2.091258

13 months to 24 months

50,885,267.51

9.75%

4.9003

1.527333

25 months or greater

10,000,000.00

1.92%

4.9900

1.255700

Totals

521,878,529.99

100.00%

4.3703

2.034029

(1)

(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)

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	301741589	RT	Various	Various	Actual/360	3.885%	100,362.50	0.00	0.00	N/A	02/06/32	--	30,000,000.00	30,000,000.00	01/06/26
1A	301741591				Actual/360	3.885%	33,454.17	0.00	0.00	N/A	02/06/32	--	10,000,000.00	10,000,000.00	01/06/26
1B	301741592				Actual/360	3.885%	15,723.46	0.00	0.00	N/A	02/06/32	--	4,700,000.00	4,700,000.00	01/06/26
2	307331267	RT	Agoura Hills	CA	Actual/360	4.760%	164,980.28	0.00	0.00	N/A	04/06/32	--	40,250,000.00	40,250,000.00	01/06/26
3	399570028	OF	Houston	TX	Actual/360	5.080%	134,077.89	0.00	0.00	N/A	03/06/32	--	30,650,267.51	30,650,267.51	08/06/25
4	310959906	OF	Oakland	CA	Actual/360	3.859%	78,921.91	0.00	0.00	N/A	02/11/32	--	23,750,000.00	23,750,000.00	01/11/26
5	301741593	OF	Troy	MI	Actual/360	6.110%	110,489.17	0.00	0.00	N/A	03/06/27	--	21,000,000.00	21,000,000.00	10/06/25
6	399570018	OF	West Palm Beach	FL	Actual/360	3.980%	70,258.06	0.00	0.00	N/A	02/06/32	--	20,500,000.00	20,500,000.00	01/06/26
7	326410007	OF	San Francisco	CA	Actual/360	3.809%	63,954.42	0.00	0.00	N/A	02/06/32	--	19,500,000.00	19,500,000.00	01/06/26
8	326410008	RT	Various	Various	Actual/360	4.000%	62,000.00	0.00	0.00	N/A	02/06/32	--	18,000,000.00	18,000,000.00	01/06/26
9	310961248	IN	Various	Various	Actual/360	3.790%	57,178.47	0.00	0.00	N/A	01/11/32	--	17,520,000.00	17,520,000.00	01/11/26
10	610959346	RT	Conyers	GA	Actual/360	3.865%	58,243.40	0.00	0.00	N/A	02/11/27	--	17,500,000.00	17,500,000.00	01/11/26
11	326410011	IN	Various	NV	Actual/360	4.010%	56,112.15	0.00	0.00	N/A	02/06/32	--	16,250,000.00	16,250,000.00	01/06/26
12	326410012	MF	Akron	OH	Actual/360	4.470%	59,662.08	0.00	0.00	N/A	03/06/32	--	15,500,000.00	15,500,000.00	01/06/26
13	326410013	IN	Various	Various	Actual/360	3.865%	49,918.48	0.00	0.00	N/A	03/06/32	--	15,000,000.00	15,000,000.00	01/06/26
14	399570015	MF	Amarillo	TX	Actual/360	3.750%	44,401.04	0.00	0.00	N/A	02/06/32	--	13,750,000.00	13,750,000.00	01/06/26
15	301741597	IN	Sheridan	CO	Actual/360	4.290%	48,393.58	0.00	0.00	N/A	04/06/32	--	13,100,000.00	13,100,000.00	01/06/26
16	307331258	LO	Chester	VA	Actual/360	3.341%	34,437.38	22,790.74	0.00	N/A	01/06/32	--	11,970,007.42	11,947,216.68	01/06/26
17	326410017	OF	Herndon	VA	Actual/360	3.600%	35,030.24	20,663.81	0.00	N/A	12/06/31	--	11,300,077.29	11,279,413.48	01/06/26
18	410960283	RT	Downers Grove	IL	Actual/360	4.159%	39,351.62	17,867.56	0.00	N/A	03/11/32	--	10,987,895.19	10,970,027.63	01/11/26
19	399570027	SS	Various	TX	Actual/360	4.770%	46,722.81	0.00	0.00	N/A	03/06/32	--	11,375,000.00	11,375,000.00	01/06/26
20	301741601	RT	San Francisco	CA	Actual/360	4.820%	46,693.75	0.00	0.00	N/A	04/06/32	--	11,250,000.00	11,250,000.00	01/06/26
21	399570024	MU	New York	NY	Actual/360	4.990%	42,969.44	0.00	0.00	N/A	03/06/32	--	10,000,000.00	10,000,000.00	03/06/25
22	399570025	OF	Temecula	CA	Actual/360	5.470%	46,160.72	0.00	0.00	N/A	03/06/32	--	9,800,000.00	9,800,000.00	01/06/26
23	399570017	MU	New York	NY	Actual/360	4.730%	36,453.85	0.00	0.00	N/A	02/06/32	--	8,950,000.00	8,950,000.00	03/06/25
24	301741585	LO	Arlington	TX	Actual/360	4.885%	34,725.94	11,765.36	0.00	N/A	02/06/32	--	8,255,250.86	8,243,485.50	01/06/26
25	301741588	LO	Lake City	FL	Actual/360	5.500%	32,523.73	8,640.97	0.00	N/A	02/06/32	--	6,867,181.06	6,858,540.09	01/06/26
26	301741598	MU	Pittsburgh	PA	Actual/360	4.460%	25,731.72	0.00	0.00	N/A	03/06/32	--	6,700,000.00	6,700,000.00	01/06/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
27	307331264	MF	Carrollton	GA	Actual/360	4.610%	24,244.29	9,116.45	0.00	N/A	03/06/32	--	6,107,302.04	6,098,185.59	01/06/26
28	307331262	LO	Eagle	CO	Actual/360	4.905%	27,032.00	0.00	0.00	N/A	02/06/32	--	6,400,000.00	6,400,000.00	01/06/26
29	326410029	MU	Shreveport	LA	Actual/360	4.225%	22,556.81	0.00	0.00	N/A	02/06/32	--	6,200,000.00	6,200,000.00	01/06/26
30	410960451	MU	Sparks	NV	Actual/360	3.971%	21,029.75	0.00	0.00	N/A	03/11/32	--	6,150,000.00	6,150,000.00	01/11/26
31	301741595	LO	Brooksville	FL	Actual/360	4.500%	19,271.63	7,582.69	0.00	N/A	03/06/32	--	4,973,324.06	4,965,741.37	01/06/26
32	399570019	MF	Fort Lauderdale Plant FL		Actual/360	4.090%	17,961.92	0.00	0.00	N/A	02/06/32	--	5,100,000.00	5,100,000.00	01/06/26
33	326410033	OF	Metairie	LA	Actual/360	3.461%	14,899.38	0.00	0.00	N/A	02/06/32	--	5,000,000.00	5,000,000.00	01/06/26
34	399570021	SS	Houston	TX	Actual/360	4.330%	18,643.06	0.00	0.00	N/A	02/06/32	--	5,000,000.00	5,000,000.00	01/06/26
35	399570029	MU	Staten Island	NY	Actual/360	4.750%	19,428.82	0.00	0.00	N/A	03/06/32	--	4,750,000.00	4,750,000.00	01/06/26
36	399570023	RT	Rockwall	TX	Actual/360	4.370%	16,331.66	0.00	0.00	N/A	09/06/31	--	4,340,000.00	4,340,000.00	01/06/26
37	307331263	RT	Murrieta	CA	Actual/360	4.480%	15,562.27	6,174.13	0.00	N/A	03/06/32	--	4,033,998.59	4,027,824.46	01/06/26
38	326410038	SS	Orange	TX	Actual/360	4.558%	16,582.16	0.00	0.00	N/A	03/06/32	--	4,225,000.00	4,225,000.00	01/06/26
39	399570030	RT	Greenville	SC	Actual/360	5.110%	18,481.17	0.00	0.00	N/A	04/06/32	--	4,200,000.00	4,200,000.00	01/06/26
40	301741600	MF	Bronx	NY	Actual/360	4.780%	16,464.44	0.00	0.00	N/A	04/06/32	--	4,000,000.00	4,000,000.00	01/06/26
41	399570016	MU	New York	NY	Actual/360	4.930%	15,155.64	0.00	0.00	N/A	02/06/32	--	3,570,000.00	3,570,000.00	02/06/25
42	399570022	RT	Memphis	TN	Actual/360	4.370%	12,700.31	0.00	0.00	N/A	03/06/32	--	3,375,000.00	3,375,000.00	01/06/26
43	301741587	MF	Pittsburgh	PA	Actual/360	4.600%	11,289.17	0.00	0.00	N/A	02/06/32	--	2,850,000.00	2,850,000.00	01/06/26
44	307331265	MU	Buckley	WA	Actual/360	5.440%	12,231.59	3,279.24	0.00	N/A	04/06/32	--	2,611,106.92	2,607,827.68	01/06/26
45	399570026	MU	Brooklyn	NY	Actual/360	3.400%	7,831.81	0.00	0.00	N/A	03/06/32	--	2,675,000.00	2,675,000.00	01/06/26
46	399570020	MU	Kingston	NY	Actual/360	4.500%	7,750.00	0.00	0.00	N/A	02/06/32	--	2,000,000.00	2,000,000.00	01/06/26
Totals							1,964,380.14	107,880.95	0.00				521,986,410.94	521,878,529.99
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	6,411,078.64	5,045,372.05	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	3,112,355.49	2,383,449.35	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	3,389,099.00	0.00	--	--	06/11/25	3,874,543.67	0.00	133,469.00	667,924.13	0.00	0.00
4	1,839,235.56	1,442,663.07	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1,447,461.74	344,711.97	01/01/25	03/31/25	12/11/25	5,250,000.00	0.00	110,071.99	327,635.00	0.00	0.00
6	2,867,359.75	2,312,815.36	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	113,848.00	(108,640.00)	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1,629,217.82	1,197,822.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,181,765.22	3,924,802.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1,932,207.83	1,453,931.89	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,896,931.20	1,498,037.15	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,538,230.00	1,324,781.55	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	46,212,279.71	33,477,191.66	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	494,459.29	139,124.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,129,246.06	1,045,594.13	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,356,192.52	2,688,366.97	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	3,419,800.00	3,061,064.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,353,708.92	627,675.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	803,936.14	353,470.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,070,312.20	811,316.91	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	647,800.65	0.00	--	--	12/02/25	2,500,000.00	21,117.02	32,039.18	402,607.90	246,594.99	0.00
22	829,675.54	644,220.51	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	271,629.00	01/01/24	06/30/24	12/02/25	2,237,500.00	17,913.99	27,172.22	341,540.45	133,699.14	0.00
24	1,147,784.48	928,095.23	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,454,297.42	1,092,745.89	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	578,135.88	429,682.79	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 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
27	810,322.47	595,679.11	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	40,041.30	0.00
28	0.00	1,375,173.56	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	570,333.40	498,909.19	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	621,380.21	449,625.87	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,416,211.08	1,427,945.48	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	486,594.14	319,710.70	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,110,507.20	815,946.90	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	676,439.69	496,950.38	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	406,061.13	310,751.93	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	359,441.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	487,175.92	370,398.36	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	212,224.89	143,719.42	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	589,677.08	442,257.56	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	239,385.75	229,948.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	69,289.22	0.00	--	--	04/14/25	496,782.74	20,796.56	12,977.88	142,327.63	41,591.26	0.00
42	279,441.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	217,177.91	137,003.92	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	319,437.10	262,605.80	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	402,589.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	248,049.61	205,524.05	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	102,378,158.17	74,472,074.95				14,358,826.41	59,827.57	315,730.27	1,882,035.11	461,926.69	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
01/16/26	0	0.00	1	21,000,000.00	4	53,170,267.51	1	10,000,000.00	3	43,170,267.51	0	0.00	0	0.00	0	0.00	4.370297%	4.309280%	69
12/17/25	1	21,000,000.00	0	0.00	4	53,170,267.51	1	10,000,000.00	3	43,170,267.51	0	0.00	0	0.00	0	0.00	4.370259%	4.309250%	70
11/18/25	1	21,000,000.00	1	30,650,267.51	3	22,520,000.00	1	10,000,000.00	3	43,170,267.51	0	0.00	0	0.00	0	0.00	4.370221%	4.309221%	71
10/20/25	1	30,650,267.51	0	0.00	3	22,520,000.00	0	0.00	3	43,170,267.51	0	0.00	0	0.00	0	0.00	4.370183%	4.309190%	72
09/17/25	1	4,750,000.00	0	0.00	3	22,520,000.00	0	0.00	3	43,170,267.51	0	0.00	1	2,849,732.49	0	0.00	4.370145%	4.309161%	73
08/15/25	0	0.00	0	0.00	3	22,520,000.00	0	0.00	1	3,570,000.00	0	0.00	0	0.00	0	0.00	4.373958%	4.321826%	74
07/17/25	0	0.00	0	0.00	3	22,520,000.00	1	33,500,000.00	1	3,570,000.00	0	0.00	0	0.00	0	0.00	4.373920%	4.321794%	75
06/17/25	0	0.00	2	18,950,000.00	2	37,070,000.00	1	33,500,000.00	1	3,570,000.00	0	0.00	0	0.00	0	0.00	4.373882%	4.326519%	76
05/16/25	2	18,950,000.00	1	33,500,000.00	1	3,570,000.00	1	33,500,000.00	0	0.00	1	33,500,000.00	0	0.00	0	0.00	4.373843%	4.326486%	77
04/17/25	2	43,500,000.00	0	0.00	1	3,570,000.00	1	33,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	4.373805%	4.326453%	78
03/17/25	0	0.00	0	0.00	1	3,570,000.00	1	33,500,000.00	0	0.00	0	0.00	1	2,500,000.00	0	0.00	4.373767%	4.326420%	79
02/18/25	0	0.00	0	0.00	1	3,570,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.377071%	4.328662%	80
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

399570028

08/06/25

133,469.00

667,924.13

679,414.46

30,650,267.51

08/28/24

09/02/25

301741593

10/06/25

110,071.99

327,635.00

15,497.40

21,000,000.00

09/10/25

399570024

03/06/25

32,039.18

402,607.90

262,292.80

10,000,000.00

06/26/25

08/21/25

399570017

03/06/25

27,172.22

341,540.45

752,144.92

8,950,000.00

09/13/23

08/14/25

399570016

02/06/25

12,977.88

142,327.63

317,867.73

3,570,000.00

11/19/24

05/16/25

Totals

315,730.27

1,882,035.11

2,027,217.31

74,170,267.51

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		38,500,000	17,500,000	21,000,000			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		483,378,530	430,208,262	0			53,170,268




Historical Delinquency Information

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

Jan-26	521,878,530	447,708,262	0	21,000,000	0		53,170,268
Dec-25	521,986,411	447,816,143	21,000,000	0	0		53,170,268
Nov-25	522,101,868	447,931,600	21,000,000	0	0		53,170,268
Oct-25	522,208,945	469,038,678	0	0	10,000,000		43,170,268
Sep-25	522,323,628	464,403,360	4,750,000	0	10,000,000		43,170,268
Aug-25	525,279,640	502,759,640	0	0	18,950,000		3,570,000
Jul-25	525,385,539	502,865,539	0	0	18,950,000		3,570,000
Jun-25	525,499,084	469,479,084	0	18,950,000	33,500,000		3,570,000
May-25	525,604,194	469,584,194	18,950,000	33,500,000	3,570,000		0
Apr-25	525,716,979	478,646,979	43,500,000	0	3,570,000		0
Mar-25	525,821,306	488,751,306	0	0	3,570,000		33,500,000
Feb-25	528,449,495	524,879,495	0	0	3,570,000		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
3	399570028	30,650,267.51	30,650,267.51	33,700,000.00	11/11/24	3,078,829.00	1.66040	12/31/24	03/06/32	I/O
5	301741593	21,000,000.00	21,000,000.00	36,200,000.00	12/09/21	305,613.72	0.95270	03/31/25	03/06/27	I/O
21	399570024	10,000,000.00	10,000,000.00	13,700,000.00	02/01/22	635,322.65	1.25570	12/31/23	03/06/32	I/O
23	399570017	8,950,000.00	8,950,000.00	8,800,000.00	12/01/23	267,026.00	1.24420	06/30/24	02/06/32	I/O
41	399570016	3,570,000.00	3,570,000.00	3,500,000.00	01/07/25	65,569.22	0.36740	12/31/24	02/06/32	I/O
Totals		74,170,267.51	74,170,267.51	95,900,000.00		4,352,360.59




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
3	399570028	OF	TX	08/28/24	7
	Loan transferred 8/28/24 due to Non-Monetary Default related to Borrower's failure to comply with cash management. In May 2025, Borrower and Lender executed a forbearance agreement. Shortly thereafter, ASC discovered multiple events of
	default, including breaches that triggered recourse. Due to Borrower's failure to resolve the various defaults, ASC completed foreclosure in September. Transwestern has been engaged to manage and lease the property.A lawsuit was initiated
	against the Guarantorin November 2 025. The Guarantor was served and filed a response to the motion in December 2025.

5	301741593	OF	MI	09/10/25	98
	Transferred 09/10/25 due to imminent monetary default. Prior to the loan transfer, the Borrower formally requested the appointment of a receiver to assume property operations and address the significant deferred maintenance issues. Receiver
	was appoi nted on 10/22/2025 and has assumed operational control of the asset. Special Servicer has instructed counsel to initiate a lawsuit against guarantor.


21	399570024	MU	NY	06/26/25	2
	Loan transferred to Special Servicing 6/26/2025 due to Payment Default. The Borrower initially proposed a 6-month forbearance period with a repayment of the past-due amounts paid at loan maturity (3/6/2032). However, the Borrower has not
	presented an acti onable plan to stabilize property operations. A motion for receiver and foreclosure complaint was filed in August 2025 with the New York State Court. The receiver order was entered by the court on 11/12/2025 and the special
	servicer is working with the re ceiver to stabilize property operations. The receiver is engaging a local leasing team to backfill the vacant 2,345 SF ground floor retail space.

23	399570017	MU	NY	09/13/23	7
	Loan transferred to Special Servicing 9/13/23 due to Payment Default. Following the transfer of the Loan, the Special Servicer had initiated enforcement of its remedies, but the parties subsequently entered into a Loan Reinstatement Agreement
	on 12/29/23. Before the loan was returned to master servicing, a DSCR Trigger Event occurred, causing the loan to remain in special servicing. The Borrower subsequently defaulted for failure to comply with the cash management provisions.A
	deed-in-lieu offoreclosure w as completed in August 2025. Newmark has been retained as property manager, and they are now working to stabilize the asset. The Special Servicer has engaged Newmark to lease the retail portion of the property
	and work towards a replacement of the sole va cant commercial unit.

41	399570016	MU	NY	11/19/24	7
	Transferred 11/19/24 due to Monetary Default. Deed-in-Lieu agreement was completed in May 2025 with Borrower. SS has pulled the property's listing from the market as asking prices have come in lower than expectations and will look to
	market the property f or sale once market conditions have improved. SS is planning a capital project with its property manager to rehabilitate a down basement unit to further stabilize the property.


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




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


	Modified Loan Detail

Pre-Modification	Post-Modification	Modification	Modification

Wells Fargo Commercial Mortgage Trust 2022-C62 10-D