ccc18cr3_ex991-202508.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/12/25	COMM 2018-COR3 Mortgage Trust
Determination Date:	08/06/25
Next Distribution Date:	09/12/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2018-COR3


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Lainie Kaye	cmbs.requests@db.com
Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Midland Loan Services
Additional Information	5
			askmidlandls.com	(913) 253-9000
Bond / Collateral Reconciliation - Cash Flows	6
			A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Midland Loan Services
Current Mortgage Loan and Property Stratification	8-12		askmidlandls.com	(913) 253-9000
Mortgage Loan Detail (Part 1)	13-14		A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	17
			David Rodgers	(212) 230-9025
Historical Detail	18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21			trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23	Directing Certificateholder	LoanCore Capital Markets LLC
Historical Liquidated Loan Detail	24		-
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

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

A-1	12595VAA5	3.098000%	11,703,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	12595VAB3	4.181000%	17,303,000.00	13,413,033.72	304,058.80	46,733.24	0.00	0.00	350,792.04	13,108,974.92	29.42%	30.00%
A-2	12595VAC1	3.961000%	303,000,000.00	302,982,702.19	0.00	1,000,095.40	0.00	0.00	1,000,095.40	302,982,702.19	29.42%	30.00%
A-3	12595VAD9	4.228000%	372,251,000.00	372,251,000.00	0.00	1,311,564.36	0.00	0.00	1,311,564.36	372,251,000.00	29.42%	30.00%
A-M	12595VAF4	4.496825%	56,593,000.00	56,593,000.00	0.00	212,074.02	0.00	0.00	212,074.02	56,593,000.00	23.62%	24.38%
B	12595VAG2	4.668075%	51,561,000.00	51,561,000.00	0.00	200,575.52	0.00	0.00	200,575.52	51,561,000.00	18.33%	19.25%
C	12595VAH0	4.715575%	49,047,000.00	49,047,000.00	0.00	252,140.87	0.00	0.00	252,140.87	49,047,000.00	13.30%	14.38%
D	12595VAN7	2.965575%	47,300,000.00	47,300,000.00	0.00	0.00	0.00	0.00	0.00	47,300,000.00	8.45%	9.67%
E-RR	12595VAQ0	4.715575%	11,807,000.00	11,807,000.00	0.00	0.00	0.00	0.00	0.00	11,807,000.00	7.24%	8.50%
F-RR	12595VAS6	4.715575%	20,122,000.00	20,122,000.00	0.00	0.00	0.00	0.00	0.00	20,122,000.00	5.18%	6.50%
G-RR	12595VAU1	4.715575%	18,864,000.00	18,864,000.00	0.00	0.00	0.00	0.00	0.00	18,864,000.00	3.24%	4.63%
H-RR	12595VAW7	4.715575%	46,531,811.00	31,619,169.36	0.00	0.00	0.00	0.00	0.00	31,619,169.36	0.00%	0.00%
S	12595VAY3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12595VBA4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular Sub Total			1,006,082,811.00	975,559,905.27	304,058.80	3,023,183.41	0.00	0.00	3,327,242.21	975,255,846.47


X-A	12595VAE7	0.576558%	760,850,000.00	745,239,735.91	0.00	358,061.31	0.00	0.00	358,061.31	744,935,677.11
X-B	12595VAJ6	0.047500%	51,561,000.00	51,561,000.00	0.00	2,040.96	0.00	0.00	2,040.96	51,561,000.00
X-D	12595VAL1	1.750000%	47,300,000.00	47,300,000.00	0.00	68,979.17	0.00	0.00	68,979.17	47,300,000.00
Notional Sub Total			859,711,000.00	844,100,735.91	0.00	429,081.44	0.00	0.00	429,081.44	843,796,677.11

Deal Distribution Total					304,058.80	3,452,264.85	0.00	0.00	3,756,323.65

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	12595VAA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	12595VAB3	775.18544299	17.57260591	2.70087499	0.00000000	0.00000000	0.00000000	0.00000000	20.27348090	757.61283708
A-2	12595VAC1	999.94291152	0.00000000	3.30064488	0.00000000	0.00000000	0.00000000	0.00000000	3.30064488	999.94291152
A-3	12595VAD9	1,000.00000000	0.00000000	3.52333334	0.00000000	0.00000000	0.00000000	0.00000000	3.52333334	1,000.00000000
A-M	12595VAF4	1,000.00000000	0.00000000	3.74735427	0.00000000	0.00000000	0.00000000	0.00000000	3.74735427	1,000.00000000
B	12595VAG2	1,000.00000000	0.00000000	3.89006264	0.00000000	0.00000000	0.00000000	0.00000000	3.89006264	1,000.00000000
C	12595VAH0	1,000.00000000	0.00000000	5.14080107	(1.21115522)	2.96833119	0.00000000	0.00000000	5.14080107	1,000.00000000
D	12595VAN7	1,000.00000000	0.00000000	0.00000000	2.47131268	7.28730423	0.00000000	0.00000000	0.00000000	1,000.00000000
E-RR	12595VAQ0	1,000.00000000	0.00000000	0.00000000	3.92964597	19.96457017	0.00000000	0.00000000	0.00000000	1,000.00000000
F-RR	12595VAS6	1,000.00000000	0.00000000	0.00000000	3.92964616	50.20146407	0.00000000	0.00000000	0.00000000	1,000.00000000
G-RR	12595VAU1	1,000.00000000	0.00000000	0.00000000	3.92964589	60.52675732	0.00000000	0.00000000	0.00000000	1,000.00000000
H-RR	12595VAW7	679.51727389	0.00000000	0.00000000	2.67026229	97.12199274	0.00000000	0.00000000	0.00000000	679.51727389
S	12595VAY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12595VBA4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12595VAE7	979.48312533	0.00000000	0.47060697	0.00000000	0.00000000	0.00000000	0.00000000	0.47060697	979.08349492
X-B	12595VAJ6	1,000.00000000	0.00000000	0.03958341	0.00000000	0.00000000	0.00000000	0.00000000	0.03958341	1,000.00000000
X-D	12595VAL1	1,000.00000000	0.00000000	1.45833340	0.00000000	0.00000000	0.00000000	0.00000000	1.45833340	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	46,733.24	0.00	46,733.24	0.00	0.00	0.00	46,733.24	0.00
A-2	07/01/25 - 07/30/25	30	0.00	1,000,095.40	0.00	1,000,095.40	0.00	0.00	0.00	1,000,095.40	0.00
A-3	07/01/25 - 07/30/25	30	0.00	1,311,564.36	0.00	1,311,564.36	0.00	0.00	0.00	1,311,564.36	0.00
X-A	07/01/25 - 07/30/25	30	0.00	358,061.31	0.00	358,061.31	0.00	0.00	0.00	358,061.31	0.00
X-B	07/01/25 - 07/30/25	30	0.00	2,040.96	0.00	2,040.96	0.00	0.00	0.00	2,040.96	0.00
X-D	07/01/25 - 07/30/25	30	0.00	68,979.17	0.00	68,979.17	0.00	0.00	0.00	68,979.17	0.00
A-M	07/01/25 - 07/30/25	30	0.00	212,074.02	0.00	212,074.02	0.00	0.00	0.00	212,074.02	0.00
B	07/01/25 - 07/30/25	30	0.00	200,575.52	0.00	200,575.52	0.00	0.00	0.00	200,575.52	0.00
C	07/01/25 - 07/30/25	30	204,991.27	192,737.35	0.00	192,737.35	(59,403.53)	0.00	0.00	252,140.87	145,587.74
D	07/01/25 - 07/30/25	30	227,796.40	116,893.09	0.00	116,893.09	116,893.09	0.00	0.00	0.00	344,689.49
E-RR	07/01/25 - 07/30/25	30	189,324.35	46,397.33	0.00	46,397.33	46,397.33	0.00	0.00	0.00	235,721.68
F-RR	07/01/25 - 07/30/25	30	931,081.52	79,072.34	0.00	79,072.34	79,072.34	0.00	0.00	0.00	1,010,153.86
G-RR	07/01/25 - 07/30/25	30	1,067,647.91	74,128.84	0.00	74,128.84	74,128.84	0.00	0.00	0.00	1,141,776.75
H-RR	07/01/25 - 07/30/25	30	4,395,010.07	124,252.14	0.00	124,252.14	124,252.14	0.00	0.00	0.00	4,519,262.21
Totals			7,015,851.52	3,833,605.07	0.00	3,833,605.07	381,340.21	0.00	0.00	3,452,264.85	7,397,191.73




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,827,074.93	Master Servicing Fee	4,743.31
Interest Reductions due to Non recoverability Determination	0.00	Certificate Administrator Fee	5,880.46
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	420.03
ARD Interest	0.00	Operating Advisor Fee	1,776.94
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,827,074.93	Total Fees	12,820.74

Principal		Expenses/Reimbursements
Scheduled Principal	304,058.80	Reimbursement for Interest on Advances	1,473.84
Unscheduled Principal Collections		ASER Amount	331,412.95
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	28,782.64
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)	319.90
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	304,058.80	Total Expenses/Reimbursements	361,989.33

		Interest Reserve Deposit	0.00

Other		Payments to Certificate holders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,452,264.85
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	304,058.80
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,756,323.65
Total Funds Collected	4,131,133.73	Total Funds Distributed	4,131,133.72

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		975,559,905.27	975,559,905.27	Beginning Certificate Balance	975,559,905.27
(-) Scheduled Principal Collections		304,058.80	304,058.80	(-) Principal Distributions	304,058.80
(-) 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		975,255,846.47	975,255,846.47	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		975,642,915.00	975,642,915.00	Ending Certificate Balance	975,255,846.47
Ending Actual Collateral Balance		975,255,846.47	975,255,846.47



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		3,912,642.04	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		3,912,642.04	0.00	Net WAC Rate	4.72%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP	Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP
	7,499,999 or less	8	43,317,966.57	4.44%	31	4.5850	1.576255	1.44 or less	17	462,277,217.38	47.40%	28	4.7051	0.295493
7,500,000 to 14,999,999		13	146,395,150.06	15.01%	30	4.8233	1.912476	1.45 to 1.49	0	0.00	0.00%	0	0.0000	0.000000
15,000,000 to 24,999,999		8	154,335,995.38	15.83%	28	4.3391	0.657308	1.50 to 1.74	6	120,040,686.85	12.31%	29	4.8176	1.651655
25,000,000 to 49,999,999		7	260,550,184.53	26.72%	28	4.7241	1.036646	1.75 to 1.99	10	114,081,392.31	11.70%	29	4.6308	1.826266
	50,000,000 or greater	6	342,950,000.00	35.17%	30	4.3757	1.723474	2.00 to 2.49	4	38,400,000.00	3.94%	32	4.5301	2.246760
	Totals	46	975,255,846.47	100.00%	29	4.5556	1.431436	2.50 to 3.49	4	202,750,000.00	20.79%	32	3.9662	3.036663
								3.50 or greater	1	10,000,000.00	1.03%	29	4.6160	6.570000
								Totals	46	975,255,846.47	100.00%	29	4.5556	1.431436
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP
							Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP
California	6	217,850,000.00	22.34%	31	4.3693	1.860581
							Industrial	3	135,090,249.75	13.85%	32	4.3058	2.514216
Florida	4	38,325,226.50	3.93%	29	4.5146	2.531785
							Lodging	5	180,564,632.96	18.51%	25	4.8747	0.726403
Georgia	1	9,677,704.14	0.99%	30	5.3180	1.660000
							Mixed Use	8	188,740,161.28	19.35%	31	4.8510	0.617893
Illinois	2	33,317,500.00	3.42%	30	4.7907	1.965583
							Multi-Family	2	66,871,480.89	6.86%	32	4.6578	0.928263
Michigan	2	13,286,379.34	1.36%	31	5.1008	1.396029
							Office	8	195,339,496.87	20.03%	31	4.2274	1.969374
Minnesota	2	21,997,899.73	2.26%	30	4.3822	1.998951
							Other	3	21,675,000.00	2.22%	26	4.4382	1.400000
Nevada	1	12,307,040.18	1.26%	29	4.9010	1.750000
							Retail	11	159,268,273.72	16.33%	28	4.3637	1.546584
New Jersey	1	6,150,000.00	0.63%	25	4.5540	1.880000
							Totals	44	975,255,846.47	100.00%	29	4.5556	1.431436
New York	13	373,735,694.80	38.32%	31	4.4753	1.215646

North Carolina	1	4,030,000.00	0.41%	32	4.6800	2.340000

Ohio	1	14,407,032.35	1.48%	33	4.9300	1.800000

Pennsylvania	1	25,480,000.94	2.61%	27	4.0560	1.920000

South Carolina	1	11,064,632.96	1.13%	32	5.3200	0.660000

Texas	1	30,750,184.53	3.15%	27	4.7300	1.680000

Washington	3	135,170,000.00	13.86%	23	4.7891	0.249740

Totals	44	975,255,846.47	100.00%	29	4.5556	1.431436


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP	Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP
	3.9999% or less	3	95,450,000.00	9.79%	30	3.4396	2.516349	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.000% to 4.2499%	4	125,480,002.01	12.87%	32	4.1437	2.621307	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.250% to 4.4999%	5	98,160,161.28	10.07%	29	4.3662	2.064957	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.500% to 4.7499%	14	276,594,091.73	28.36%	28	4.6397	1.006533	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.750% to 4.9999%	10	220,836,325.08	22.64%	28	4.8687	0.635933	49 months or greater	42	947,549,296.54	97.16%	29	4.5443	1.383429
	5.000% or greater	6	131,028,716.44	13.44%	31	5.1178	0.917553	Totals	46	975,255,846.47	100.00%	29	4.5556	1.431436
	Totals	46	975,255,846.47	100.00%	29	4.5556	1.431436
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP	Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP
	114 months or less	42	947,549,296.54	97.16%	29	4.5443	1.383429	Interest Only	2	100,000,000.00	10.25%	33	4.1660	2.800000
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	40	847,549,296.54	86.91%	29	4.5889	1.216292
	Totals	46	975,255,846.47	100.00%	29	4.5556	1.431436	300 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	46	975,255,846.47	100.00%	29	4.5556	1.431436
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	4	27,706,549.93	2.84%	32	4.9448	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	40	878,177,815.65	90.05%	29	4.5031	1.445485
	13 to 24 months	2	69,371,480.89	7.11%	30	5.0653	0.597859
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	46	975,255,846.47	100.00%	29	4.5556	1.431436
(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 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	30299836	IN	Brooklyn	NY	Actual/360	4.166%	179,369.44	0.00	0.00	N/A	05/06/28	--	50,000,000.00	50,000,000.00	07/06/25
1A2	30299864				Actual/360	4.166%	179,369.44	0.00	0.00	N/A	05/06/28	--	50,000,000.00	50,000,000.00	07/06/25
2	30314477	LO	Seattle	WA	Actual/360	4.840%	166,711.11	0.00	0.00	N/A	06/06/27	--	40,000,000.00	40,000,000.00	08/06/25
2A	30314504				Actual/360	4.840%	158,375.56	0.00	0.00	N/A	06/06/27	--	38,000,000.00	38,000,000.00	08/06/25
3	30314478	MU	Brooklyn	NY	Actual/360	5.066%	285,736.47	0.00	0.00	N/A	02/06/28	--	65,500,000.00	65,500,000.00	09/06/24
4	30314479	OF	Mountain View	CA	Actual/360	3.465%	192,296.03	0.00	0.00	04/06/28	04/06/30	--	64,450,000.00	64,450,000.00	08/06/25
5	30314481	MF	New York	NY	Actual/360	4.633%	251,367.38	0.00	0.00	N/A	04/06/28	--	63,000,000.00	63,000,000.00	08/06/25
6	30312998	LO	Seattle	WA	Actual/360	4.740%	204,083.33	0.00	0.00	N/A	06/06/27	--	50,000,000.00	50,000,000.00	08/06/25
7	30299555	OF	New York	NY	Actual/360	4.505%	162,930.83	0.00	0.00	N/A	03/06/28	--	42,000,000.00	42,000,000.00	04/06/24
7A3	30299557				Actual/360	4.505%	19,396.53	0.00	0.00	N/A	03/06/28	--	5,000,000.00	5,000,000.00	04/06/24
8	30314482	RT	New York	NY	Actual/360	3.387%	45,208.33	0.00	0.00	N/A	10/06/27	--	15,500,000.00	15,500,000.00	07/06/25
8A	30314518				Actual/360	3.387%	45,208.33	0.00	0.00	N/A	10/06/27	--	15,500,000.00	15,500,000.00	07/06/25
9	30314484	MU	Monterey Park	CA	Actual/360	4.845%	166,883.33	0.00	0.00	N/A	04/01/28	--	40,000,000.00	40,000,000.00	08/01/25
10	30314486	OF	Redwood City	CA	Actual/360	4.288%	141,420.62	0.00	0.00	N/A	02/06/28	--	38,300,000.00	38,300,000.00	08/06/25
11	30314487	IN	San Antonio	TX	Actual/360	4.730%	125,456.95	51,493.50	0.00	N/A	11/06/27	--	30,801,678.03	30,750,184.53	08/06/25
12	30299721	LO	San Diego	CA	Actual/360	5.100%	138,337.50	0.00	0.00	N/A	04/06/28	--	31,500,000.00	31,500,000.00	08/06/25
13	30314488	RT	Whitehall	PA	Actual/360	4.056%	74,321.07	45,841.28	0.00	N/A	11/01/27	--	21,279,175.38	21,233,334.10	08/01/25
13A2C2	30314489				Actual/360	4.056%	14,864.22	9,168.24	0.00	N/A	11/01/27	--	4,255,836.15	4,246,667.91	08/01/25
14	30314490	RT	Sherman Oaks	CA	Actual/360	4.639%	89,481.16	0.00	0.00	N/A	01/06/28	--	22,400,000.00	22,400,000.00	08/06/25
15	30314491	98	New York	NY	Actual/360	4.438%	82,837.53	0.00	0.00	N/A	10/06/27	--	21,675,000.00	21,675,000.00	08/06/25
16	30314492	MU	San Francisco	CA	Actual/360	4.997%	91,223.01	0.00	0.00	N/A	04/06/28	--	21,200,000.00	21,200,000.00	11/06/22
17	30314493	RT	Palatine	IL	Actual/360	4.836%	84,608.84	0.00	0.00	N/A	12/06/27	--	20,317,500.00	20,317,500.00	08/06/25
18	30314494	MU	Miramar	FL	Actual/360	4.497%	64,024.64	23,347.83	0.00	N/A	12/06/27	--	16,533,509.11	16,510,161.28	08/06/25
19	30314495	RT	Columbus	OH	Actual/360	4.930%	61,272.24	26,002.33	0.00	N/A	05/06/28	--	14,433,034.68	14,407,032.35	08/06/25
20	30314496	MU	Brooklyn	NY	Actual/360	4.800%	59,106.67	0.00	0.00	N/A	04/06/28	--	14,300,000.00	14,300,000.00	07/06/25
21	30314497	MU	Minneapolis	MN	Actual/360	4.290%	52,457.17	0.00	0.00	N/A	04/06/28	--	14,200,000.00	14,200,000.00	08/06/25
22	30314498	OF	Brooklyn	NY	Actual/360	4.930%	55,698.04	0.00	0.00	N/A	04/06/28	--	13,120,000.00	13,120,000.00	08/06/25
23	30314499	MU	Vernon Hills	IL	Actual/360	4.720%	52,837.78	0.00	0.00	N/A	04/06/28	--	13,000,000.00	13,000,000.00	08/06/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
24	30314500	OF	Las Vegas	NV	Actual/360	4.901%	52,006.72	15,934.08	0.00	N/A	01/06/28	--	12,322,974.26	12,307,040.18	08/06/25
25	30314501	LO	North Charleston	SC	Actual/360	5.320%	50,774.41	18,794.00	0.00	N/A	04/06/28	--	11,083,426.96	11,064,632.96	08/06/25
26	30314502	OF	Atlanta	GA	Actual/360	5.318%	44,388.62	15,426.85	0.00	N/A	02/06/28	--	9,693,130.99	9,677,704.14	08/06/25
27	30314503	RT	Westland	MI	Actual/360	5.120%	41,568.29	13,393.83	0.00	N/A	03/06/28	--	9,428,292.28	9,414,898.45	08/06/25
28	30299858	LO	Miami Beach	FL	Actual/360	4.586%	39,490.56	0.00	0.00	N/A	05/06/28	--	10,000,000.00	10,000,000.00	08/06/25
29	30314505	LO	Miami Beach	FL	Actual/360	4.616%	39,748.89	0.00	0.00	N/A	01/06/28	--	10,000,000.00	10,000,000.00	08/06/25
30	30314506	Various Various		Various	Actual/360	4.554%	37,058.18	0.00	0.00	N/A	09/06/27	--	9,450,000.00	9,450,000.00	06/06/25
31	30314507	RT	Apple Valley	MN	Actual/360	4.550%	30,614.37	15,764.74	0.00	N/A	09/06/27	--	7,813,664.47	7,797,899.73	08/06/25
32	30314508	RT	Amherst	NY	Actual/360	4.697%	31,018.31	13,050.58	0.00	N/A	09/06/27	--	7,668,992.83	7,655,942.25	08/06/25
33	30314509	RT	Louisville	KY	Actual/360	5.368%	35,609.94	10,271.92	0.00	N/A	04/06/28	--	7,703,702.22	7,693,430.30	08/06/25
34	30314510	OF	Buffalo	NY	Actual/360	4.872%	30,197.74	13,182.40	0.00	N/A	04/01/28	--	7,197,934.95	7,184,752.55	08/01/25
35	30314511	RT	Gainesville	FL	Actual/360	4.414%	28,412.06	0.00	0.00	N/A	01/06/28	--	7,475,000.00	7,475,000.00	08/06/25
36	30314512	RT	Graham	WA	Actual/360	4.577%	28,259.16	0.00	0.00	N/A	04/01/28	--	7,170,000.00	7,170,000.00	08/01/25
37	30314513	RT	Mesa	AZ	Actual/360	4.940%	22,439.29	9,550.35	0.00	N/A	04/06/28	--	5,275,007.09	5,265,456.74	08/06/25
38	30314514	RT	White Lake	MI	Actual/360	5.020%	20,559.81	8,494.60	0.00	N/A	04/06/28	--	4,756,157.49	4,747,662.89	08/06/25
39	30314515	IN	Tampa	FL	Actual/360	4.521%	16,925.26	7,455.56	0.00	N/A	01/06/28	--	4,347,520.78	4,340,065.22	08/06/25
40	30314516	MF	Kalamazoo	MI	Actual/360	5.054%	16,878.87	6,886.71	0.00	N/A	04/06/28	--	3,878,367.60	3,871,480.89	08/06/25
41	30314517	MU	Cary	NC	Actual/360	4.680%	16,240.90	0.00	0.00	N/A	04/06/28	--	4,030,000.00	4,030,000.00	08/06/25
Totals							3,827,074.93	304,058.80	0.00				975,559,905.27	975,255,846.47
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	8,419,258.12	3,042,161.35	01/01/25	03/31/25	--	0.00	0.00	179,154.16	179,154.16	0.00	0.00
1A2	8,419,258.12	3,042,161.35	01/01/25	03/31/25	--	0.00	0.00	179,154.16	179,154.16	0.00	0.00
2	6,635,587.80	577,558.20	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	6,635,587.80	577,558.20	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	2,152,859.90	46,703.28	01/01/25	03/31/25	06/06/25	28,767,601.64	1,067,539.31	159,552.10	2,008,002.29	879,202.18	0.00
4	7,846,758.36	1,927,558.40	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	709,468.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	8,236,029.55	199,717.12	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	(2,119,551.46)	(491,625.41)	01/01/25	03/31/25	02/06/25	32,083,831.79	1,688,342.94	37,930.75	868,407.06	3,102,331.70	0.00
7A3	(2,119,551.46)	(491,625.41)	01/01/25	03/31/25	02/06/25	3,819,503.78	200,993.24	4,515.57	103,381.76	0.00	0.00
8	738,827.23	0.00	--	--	--	0.00	0.00	45,141.59	45,141.59	0.00	0.00
8A	738,827.23	0.00	--	--	--	0.00	0.00	45,141.59	45,141.59	0.00	0.00
9	7,703,240.56	8,394,676.61	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	5,110,792.16	5,285,183.17	07/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,881,882.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,393,861.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	23,161,165.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A2C2	23,161,165.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,771,340.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,376,820.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	(251,341.41)	(822,044.59)	01/01/25	03/31/25	06/06/25	15,566,666.77	1,788,426.44	24,044.04	3,309,071.08	91,308.08	0.00
17	1,801,320.00	1,801,320.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	829,374.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,028,948.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	259,811.14	348,128.23	01/01/25	06/30/25	--	0.00	0.00	59,045.10	59,045.10	0.00	0.00
21	1,388,048.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,175,480.60	1,238,333.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,403,560.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
24	1,693,839.77	377,025.76	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	695,287.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,252,435.33	1,281,926.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,086,603.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	1,372,243.71	926,405.12	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	815,899.99	827,358.92	04/01/24	03/31/25	--	0.00	0.00	36,940.92	72,840.86	0.00	0.00
31	879,089.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	689,656.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	941,307.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	619,614.11	614,715.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	748,192.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	565,744.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	471,810.78	495,484.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	134,611,087.38	29,908,148.08				80,237,603.98	4,745,301.93	770,619.97	6,869,339.65	4,072,841.96	0.00




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/12/25	1	9,450,000.00	0	0.00	4	133,700,000.00	5	89,064,632.96	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.555631%	4.540370%	29
07/11/25	0	0.00	0	0.00	4	133,700,000.00	5	89,083,426.96	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.555686%	4.540425%	30
06/12/25	0	0.00	1	9,442,964.42	4	133,700,000.00	5	89,103,768.66	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.555748%	4.540485%	31
05/12/25	0	0.00	0	0.00	4	133,700,000.00	5	89,122,384.19	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.555802%	4.540539%	32
04/11/25	0	0.00	0	0.00	4	133,700,000.00	5	89,142,553.94	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.555863%	4.540598%	33
03/12/25	0	0.00	0	0.00	4	133,700,000.00	5	89,160,992.60	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.555917%	4.540652%	34
02/12/25	0	0.00	0	0.00	4	133,700,000.00	5	89,184,282.93	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.555989%	4.540722%	35
01/10/25	0	0.00	0	0.00	4	133,700,000.00	5	89,202,531.30	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.556042%	4.540775%	36
12/12/24	0	0.00	0	0.00	4	133,700,000.00	5	89,220,696.45	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.556095%	4.540827%	37
11/13/24	0	0.00	1	14,200,000.00	4	133,700,000.00	5	89,240,432.28	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.534684%	4.519415%	38
10/11/24	1	14,200,000.00	1	65,500,000.00	3	68,200,000.00	5	89,258,424.60	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.534743%	4.519473%	39
09/12/24	1	65,500,000.00	0	0.00	3	68,200,000.00	5	89,277,993.90	1	65,500,000.00	0	0.00	0	0.00	0	0.00	4.534808%	4.519537%	40
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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


						Delinquency Loan Detail
		Paid		Mortgage				Outstanding			Servicing	Resolution
		Through	Months	Loan		Current P&I	Outstanding P&I	Servicer	Actual Principal		Transfer	Strategy	Bankruptcy		Foreclosure
Pros ID	Loan ID	Date	Delinquent	Status¹		Advances	Advances	Advances	Balance		Date	Code²		Date	Date	REO Date
1	30299836	07/06/25	0	A		179,154.16	179,154.16	0.00		50,000,000.00
1A2	30299864	07/06/25	0	A		179,154.16	179,154.16	0.00		50,000,000.00
3	30314478	09/06/24	10	6		159,552.10	2,008,002.29	2,839,177.66		65,500,000.00	05/03/23	7				06/27/24
7	30299555	04/06/24	15	6		37,930.75	868,407.06	3,712,142.43		42,000,000.00	06/08/23	2			09/20/23
7A3	30299557	04/06/24	15	6		4,515.57	103,381.76	0.00		5,000,000.00	06/08/23	2			09/20/23
8	30314482	07/06/25	0	A		45,141.59	45,141.59	5,000.00		15,500,000.00					04/18/22
8A	30314518	07/06/25	0	A		45,141.59	45,141.59	0.00		15,500,000.00					04/18/22
16	30314492	11/06/22	32	6		24,044.04	3,309,071.08	677,078.94		21,200,000.00	07/07/20	13
20	30314496	07/06/25	0	A		59,045.10	59,045.10	0.00		14,300,000.00
30	30314506	06/06/25	1	1		36,940.92	72,840.86	0.00		9,450,000.00
Totals						770,619.97	6,869,339.65	7,233,399.03	288,450,000.00
1 Mortgage Loan Status								2 Resolution Strategy Code
A - Payment Not Received But Still in Grace Period 0 - Current					4 - Performing Matured Balloon			1 - Modification			6 - DPO			10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days			1 - 30-59 Days Delinquent		5 - Non Performing Matured Balloon			2 - Foreclosure			7 - REO			11- Full Payoff
Delinquent								3 - Bankruptcy			8 - Resolved			12 - Reps and Warranties
			2 - 60-89 Days Delinquent		6 - 121+ Days Delinquent
								4 - Extension			9 - Pending Return to Master Servicer			13 -	TBD
			3 - 90-120 Days Delinquent
								5 - Note Sale			98 - Other




© 2021 Computershare. All rights reserved. Confidential.																Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		128,000,000	128,000,000	0			0
25 - 36 Months		782,805,846	597,591,214	30,650,000			154,564,633
37 - 48 Months		0	0	0			0
49 - 60 Months		64,450,000	64,450,000	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Aug-25	975,255,846	832,105,846	9,450,000	0	21,200,000		112,500,000
Jul-25	975,559,905	841,859,905	0	0	21,200,000		112,500,000
Jun-25	975,886,318	832,743,353	0	9,442,964	21,200,000		112,500,000
May-25	976,187,816	842,487,816	0	0	21,200,000		112,500,000
Apr-25	976,511,760	842,811,760	0	0	21,200,000		112,500,000
Mar-25	976,810,718	843,110,718	0	0	21,200,000		112,500,000
Feb-25	977,179,736	843,479,736	0	0	21,200,000		112,500,000
Jan-25	977,475,978	843,775,978	0	0	21,200,000		112,500,000
Dec-24	977,771,019	844,071,019	0	0	21,200,000		112,500,000
Nov-24	978,088,738	830,188,738	0	14,200,000	21,200,000		112,500,000
Oct-24	978,381,290	830,481,290	14,200,000	0	68,200,000		65,500,000
Sep-24	978,696,611	844,996,611	0	0	68,200,000		65,500,000
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
3	30314478	MU	NY	05/03/23	7
	"7/31/2025: Loan transferred to SS 5/3/23 for imminent monetary default after Borrower indicated its unwillingness to continue funding losses as declining occupancy and reduced rents led to cash flow shortfalls. Asset was foreclosed on 6/27/24
	and the Trust was the winning bidder. Special Servicer is working with local Brokers to obtain updated values and gauge when would be the best time to take this asset out to Market in the 3rd or 4th quarter of 2025. LPC Commercial Services
	has been engaged as the property manager and leasing agent to work on leasing up the vacant space. To-date any large office or specialized tenant is looking for high TI concessions from the Landlord to lease space. Collateral is a mixed use
	(retail, office) building located in South Brooklyn, NY.
	"

7	30299555	OF	NY	06/08/23	2
	7/31/2025 – Loan transferred to special servicing on 6/8/2023 for payment default. The Special Servicer continues to move forward with the Foreclosure process in New York. The next step is to obtain summary judgment and local counsel
	anticipates a ruling within the next 1-2 months from 7/31/2025. The Receiver (Trigild) and the Leasing Agent are still aggressively trying to lease up the vacant office space. They are currently looking at other co-working service providers and
	trying to negotiate rent al rates that would add value to the asset if leased. The property contains 143,479 square feet of leas-able space. The subject property is located in the Garment District, a well-established and stable area in Manhattan.
	The largest tenant (WeWork, 133,2 08/sf) stopped paying rent in early 2023 and has since filed for Chapter 11 bankruptcy. The WeWork lease was rejected out of Bankruptcy court.

7A3	30299557	Various	Various	06/08/23	2
	7/31/2025 – Loan transferred to special servicing on 6/8/2023 for payment default. The Special Servicer continues to move forward with the Foreclosure process in New York. The next step is to obtain summary judgment and local counsel
	anticipates aruling within the next 1-2 months from 7/31/2025. The Receiver (Trigild) and the Leasing Agent are still aggressively trying to lease up the vacant office space. They are currently looking at other co-working service providers and
	trying to negotiate rent al rates that would add value to the asset if leased. The property contains 143,479 square feet of leas-able space. The subject property is located in the Garment District, a well-established and stable area in Manhattan.
	The largest tenant (WeWork, 133,2 08/sf) stopped paying rent in early 2023 and has since filed for Chapter 11 bankruptcy. The WeWork lease was rejected out of Bankruptcy court.

16	30314492	MU	CA	07/07/20	13
	08/05/2025: Loan transferred to Special Servicing on 07/07/2020 due to payment default. Borrower and Lender closed a forbearance agreement. However, China Live, the major tenant, stopped paying rent and the Borrower defaulted on the
	forbearance agreement. A receiver was appointed with the authority to sell the property and has also taken over the litigation with tenant China Live. Results of the litigation will be unsealed in August 2025.


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




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 27


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
2	30314477	40,000,000.00	4.84000%	40,000,000.00	4.84000%	8	04/30/20	05/06/20	05/14/20
2	30314477	40,000,000.00	4.84000%	40,000,000.00	4.84000%	8	07/29/20	07/06/20	08/05/20
2	30314477	0.00	4.84000%	0.00	4.84000%	8	05/11/21	04/15/21	05/11/21
2A	30314504	38,000,000.00	4.84000%	38,000,000.00	4.84000%	8	07/29/20	07/06/20	08/05/20
2A	30314504	0.00	4.84000%	0.00	4.84000%	8	05/11/21	04/01/21	05/11/21
5	30314481	63,000,000.00	4.63350%	63,000,000.00	4.63350%	10	12/03/20	05/06/20	12/14/20
6	30312998	50,000,000.00	4.74000%	50,000,000.00	4.74000%	8	04/29/20	05/06/20	05/14/20
6	30312998	50,000,000.00	4.74000%	50,000,000.00	4.74000%	8	07/29/20	07/06/20	08/05/20
6	30312998	0.00	4.74000%	0.00	4.74000%	8	05/06/21	04/01/21	05/06/21
8	30314482	0.00	4.11200%	0.00	2.00000%	8	01/12/24	01/12/24	04/02/24
8A	30314518	0.00	4.11200%	0.00	2.00000%	8	01/12/24	01/12/24	04/02/24
9	30314484	0.00	4.84500%	0.00	4.84500%	10	08/13/21	10/01/20	09/13/21
12	30299721	31,500,000.00	5.10000%	31,500,000.00	5.10000%	8	10/02/20	08/06/20	10/07/20
12	30299721	0.00	5.10000%	0.00	5.10000%	8	03/09/23	02/22/23	03/09/23
16	30314492	0.00	4.99700%	0.00	4.99700%	8	05/06/22	06/06/20	07/11/22
28	30299858	10,000,000.00	4.58600%	10,000,000.00	4.58600%	8	07/10/20	07/10/20	07/16/20
29	30314505	10,000,000.00	4.61600%	10,000,000.00	4.61600%	8	05/14/20	05/06/20	05/19/20
29	30314505	10,000,000.00	4.61600%	10,000,000.00	4.61600%	8	07/06/20	10/19/20	10/27/20
29	30314505	0.00	4.61600%	0.00	4.61600%	8	03/22/21	03/08/21	03/22/21
Totals		242,500,000.00		242,500,000.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 23 of 27


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
1A2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(97.57)	0.00	0.00	0.00
3	0.00	0.00	14,100.69	0.00	0.00	125,371.61	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	9,041.67	0.00	0.00	124,324.85	0.00	0.00	0.00	0.00	0.00	0.00
7A3	0.00	0.00	1,076.39	0.00	0.00	14,800.58	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	50.24	0.00	0.00	9,675.44
8A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	9,675.44
13	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	98.69	0.00	0.00	0.00
13A2C2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	19.74	0.00	0.00	0.00
16	0.00	0.00	4,563.89	0.00	0.00	66,915.91	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	49.89	0.00	0.00	0.00
27	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,241.39	0.00	0.00	0.00
29	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	111.23	0.00	0.00	0.00
35	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.23	0.00	0.00	0.00
37	0.00	0.00	0.00	0.00	319.90	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	28,782.64	0.00	319.90	331,412.95	0.00	0.00	1,473.84	0.00	0.00	19,350.88
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		381,340.21




© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27


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




© 2021 Computershare. All rights reserved. Confidential.					Page 17 of 27


			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	30314478	65,500,000.00	65,500,000.00	45,900,000.00	04/15/25	1,954,927.90	0.58000	06/30/24	02/06/28	(88)
7	30299555	42,000,000.00	42,000,000.00	26,400,000.00	11/05/24	(581,806.41)	(0.66000)	03/31/25	03/06/28	(88)
7A3	30299557	5,000,000.00	5,000,000.00	26,400,000.00	11/05/24	(581,806.41)	(0.66000)	03/31/25	03/06/28	(88)
16	30314492	21,200,000.00	21,200,000.00	13,100,000.00	03/27/25	(907,754.59)	(3.49000)	03/31/25	04/06/28	(88)
Totals		133,700,000.00	133,700,000.00	111,800,000.00		(116,439.51)




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 27


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 27


	Additional Information
Total Available Distribution Amount (1)	3,756,323.65
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


	Supplemental Notes
	None




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