gsm18gs9_ex991-202510.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	10/10/25	GS Mortgage Securities Trust 2018-GS9
Determination Date:	10/06/25
Next Distribution Date:	11/13/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2018-GS9
August 2025 Revision
Master Servicer revised the August reporting to reflect an updated valuation amount and date on loan 309071002.


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	GS Mortgage Securities Corporation II
Certificate Factor Detail	3		Attention: Scott Epperson	(212) 902-1000	scott.epperson@gs.com; gs-
					refgsecuritization@gs.com
Certificate Interest Reconciliation Detail	4		200 West Street \| New York, NY 10282 \| United States
Additional Information	5	Master Servicer	Trimont LLC
Bond / Collateral Reconciliation - Cash Flows	6		Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Balances	7		550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	13-14		Niral Shah	(305) 485-2041	Niral.shah@rialtocapital.com
			200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Principal Prepayment Detail	17	Representations Reviewer
Historical Detail	18		Attention: Transaction Manager		notices@pentalphasurveillance.com
Delinquency Loan Detail	19		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	25		1100 North Market Street \| Wilmington, DE 19890 \| United States
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	36255NAQ8	2.861000%	14,060,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	36255NAR6	3.839000%	24,558,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	36255NAS4	3.727000%	170,000,000.00	164,581,274.36	0.00	511,162.01	0.00	0.00	511,162.01	164,581,274.36	32.35%	30.00%
A-4	36255NAT2	3.992000%	361,127,000.00	361,127,000.00	0.00	1,201,349.15	0.00	0.00	1,201,349.15	361,127,000.00	32.35%	30.00%
A-AB	36255NAU9	3.978000%	29,946,000.00	12,248,883.40	563,840.66	40,605.05	0.00	0.00	604,445.71	11,685,042.74	32.35%	30.00%
A-S	36255NAX3	4.141000%	65,323,000.00	65,323,000.00	0.00	225,418.79	0.00	0.00	225,418.79	65,323,000.00	24.13%	22.38%
B	36255NAY1	4.321000%	40,694,000.00	40,694,000.00	0.00	146,532.31	0.00	0.00	146,532.31	40,694,000.00	19.01%	17.63%
C	36255NAZ8	4.344011%	56,756,000.00	56,756,000.00	0.00	205,457.22	0.00	0.00	205,457.22	56,756,000.00	11.86%	11.00%
D	36255NAA3	3.000000%	41,765,000.00	41,765,000.00	0.00	104,412.50	0.00	0.00	104,412.50	41,765,000.00	6.61%	6.13%
E	36255NAE5	4.344011%	16,063,000.00	16,063,000.00	0.00	58,148.20	0.00	0.00	58,148.20	16,063,000.00	4.58%	4.25%
F-RR*	36255NAG0	4.344011%	9,638,000.00	9,638,000.00	0.00	34,889.65	0.00	0.00	34,889.65	9,638,000.00	3.37%	3.13%
G-RR	36255NAJ4	4.344011%	26,772,038.00	26,772,038.00	0.00	7,162.01	0.00	0.00	7,162.01	26,772,038.00	0.00%	0.00%
R	36255NAN5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	36255NAL9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	N/A	4.344011%	30,428,580.00	28,235,900.31	20,026.65	99,026.34	0.00	0.00	119,052.99	28,215,873.66	0.00%	0.00%
Regular Sub Total			887,130,618.00	823,204,096.07	583,867.31	2,634,163.23	0.00	0.00	3,218,030.54	822,620,228.76


X-A	36255NAV7	0.408456%	665,014,000.00	603,280,157.76	0.00	205,344.50	0.00	0.00	205,344.50	602,716,317.10
X-B	36255NAW5	0.023011%	40,694,000.00	40,694,000.00	0.00	780.33	0.00	0.00	780.33	40,694,000.00
X-D	36255NAC9	1.344011%	41,765,000.00	41,765,000.00	0.00	46,777.17	0.00	0.00	46,777.17	41,765,000.00
Notional Sub Total			747,473,000.00	685,739,157.76	0.00	252,902.00	0.00	0.00	252,902.00	685,175,317.10

Deal Distribution Total					583,867.31	2,887,065.23	0.00	0.00	3,470,932.54

*	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	36255NAQ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	36255NAR6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	36255NAS4	968.12514329	0.00000000	3.00683535	0.00000000	0.00000000	0.00000000	0.00000000	3.00683535	968.12514329
A-4	36255NAT2	1,000.00000000	0.00000000	3.32666666	0.00000000	0.00000000	0.00000000	0.00000000	3.32666666	1,000.00000000
A-AB	36255NAU9	409.03237160	18.82858011	1.35594236	0.00000000	0.00000000	0.00000000	0.00000000	20.18452247	390.20379149
A-S	36255NAX3	1,000.00000000	0.00000000	3.45083340	0.00000000	0.00000000	0.00000000	0.00000000	3.45083340	1,000.00000000
B	36255NAY1	1,000.00000000	0.00000000	3.60083329	0.00000000	0.00000000	0.00000000	0.00000000	3.60083329	1,000.00000000
C	36255NAZ8	1,000.00000000	0.00000000	3.62000881	0.00000000	0.00000000	0.00000000	0.00000000	3.62000881	1,000.00000000
D	36255NAA3	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	36255NAE5	1,000.00000000	0.00000000	3.62000872	0.00000000	0.00000000	0.00000000	0.00000000	3.62000872	1,000.00000000
F-RR	36255NAG0	1,000.00000000	0.00000000	3.62000934	0.00000000	0.00000000	0.00000000	0.00000000	3.62000934	1,000.00000000
G-RR	36255NAJ4	1,000.00000000	0.00000000	0.26751830	3.35249076	47.81291660	0.00000000	0.00000000	0.26751830	1,000.00000000
R	36255NAN5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	36255NAL9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	N/A	927.94012438	0.65815263	3.25438584	0.10476565	1.49415944	0.00000000	0.00000000	3.91253848	927.28197175

Notional Certificates
X-A	36255NAV7	907.16910886	0.00000000	0.30878222	0.00000000	0.00000000	0.00000000	0.00000000	0.30878222	906.32124602
X-B	36255NAW5	1,000.00000000	0.00000000	0.01917555	0.00000000	0.00000000	0.00000000	0.00000000	0.01917555	1,000.00000000
X-D	36255NAC9	1,000.00000000	0.00000000	1.12000886	0.00000000	0.00000000	0.00000000	0.00000000	1.12000886	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-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	09/01/25 - 09/30/25	30	0.00	511,162.01	0.00	511,162.01	0.00	0.00	0.00	511,162.01	0.00
A-4	09/01/25 - 09/30/25	30	0.00	1,201,349.15	0.00	1,201,349.15	0.00	0.00	0.00	1,201,349.15	0.00
A-AB	09/01/25 - 09/30/25	30	0.00	40,605.05	0.00	40,605.05	0.00	0.00	0.00	40,605.05	0.00
X-A	09/01/25 - 09/30/25	30	0.00	205,344.50	0.00	205,344.50	0.00	0.00	0.00	205,344.50	0.00
X-B	09/01/25 - 09/30/25	30	0.00	780.33	0.00	780.33	0.00	0.00	0.00	780.33	0.00
A-S	09/01/25 - 09/30/25	30	0.00	225,418.79	0.00	225,418.79	0.00	0.00	0.00	225,418.79	0.00
B	09/01/25 - 09/30/25	30	0.00	146,532.31	0.00	146,532.31	0.00	0.00	0.00	146,532.31	0.00
C	09/01/25 - 09/30/25	30	0.00	205,457.22	0.00	205,457.22	0.00	0.00	0.00	205,457.22	0.00
D	09/01/25 - 09/30/25	30	0.00	104,412.50	0.00	104,412.50	0.00	0.00	0.00	104,412.50	0.00
X-D	09/01/25 - 09/30/25	30	0.00	46,777.17	0.00	46,777.17	0.00	0.00	0.00	46,777.17	0.00
E	09/01/25 - 09/30/25	30	0.00	58,148.20	0.00	58,148.20	0.00	0.00	0.00	58,148.20	0.00
F-RR	09/01/25 - 09/30/25	30	0.00	34,889.65	0.00	34,889.65	0.00	0.00	0.00	34,889.65	0.00
G-RR	09/01/25 - 09/30/25	30	1,186,002.87	96,915.01	0.00	96,915.01	89,753.01	0.00	0.00	7,162.01	1,280,049.22
RR Interest	09/01/25 - 09/30/25	30	42,124.79	102,214.21	0.00	102,214.21	3,187.87	0.00	0.00	99,026.34	45,465.15
Totals			1,228,127.66	2,980,006.10	0.00	2,980,006.10	92,940.88	0.00	0.00	2,887,065.23	1,325,514.37




© 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	2,995,748.88	Master Servicing Fee	8,231.06
Interest Reductions due to Non recoverability Determination	0.00	Certificate Administrator Fee	5,335.23
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	343.00
ARD Interest	0.00	Operating Advisor Fee	1,372.01
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	171.50
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,995,748.88	Total Fees	15,742.80

Principal		Expenses/Reimbursements
Scheduled Principal	583,867.31	Reimbursement for Interest on Advances	4,751.45
Unscheduled Principal Collections		ASER Amount	69,315.79
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	17,962.34
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)	911.30
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	583,867.31	Total Expenses/Reimbursements	92,940.88

		Interest Reserve Deposit	0.00

Other		Payments to Certificate holders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,887,065.23
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	583,867.31
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	3,470,932.54
Total Funds Collected	3,579,616.19	Total Funds Distributed	3,579,616.22

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		823,204,096.23	823,204,096.23	Beginning Certificate Balance	823,204,096.07
(-) Scheduled Principal Collections		583,867.31	583,867.31	(-) Principal Distributions	583,867.31
(-) 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		822,620,228.92	822,620,228.92	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		824,371,746.33	824,371,746.33	Ending Certificate Balance	822,620,228.76
Ending Actual Collateral Balance		823,877,157.43	823,877,157.43



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.16)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.16)
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 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	9	51,050,525.99	6.21%	29	4.9207	NAP	Defeased	9	51,050,525.99	6.21%	29	4.9207	NAP
	10,000,000 or less	10	49,390,908.24	6.00%	28	4.8860	1.762563	1.30 or less	6	110,986,566.90	13.49%	27	4.3635	0.372996
10,000,001 to 20,000,000		3	35,637,299.85	4.33%	27	4.8201	1.251575	1.31 to 1.40	1	13,229,791.08	1.61%	29	5.3915	1.374100
20,000,001 to 30,000,000		5	119,679,513.18	14.55%	27	4.5908	4.006742	1.41 to 1.50	0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 40,000,000		3	99,210,000.00	12.06%	23	4.0813	1.842939	1.51 to 1.60	1	33,750,000.00	4.10%	21	4.3070	1.575500
40,000,001 to 50,000,000		1	40,230,000.00	4.89%	28	4.6295	1.858500	1.61 to 1.70	1	5,781,821.45	0.70%	29	5.1005	1.633400
50,000,001 to 60,000,000		3	162,641,981.66	19.77%	29	4.5930	1.512261	1.71 to 2.00	5	77,915,320.35	9.47%	28	4.5913	1.859702
60,000,001 to 70,000,000		3	192,280,000.00	23.37%	27	4.0681	2.754838	2.01 to 3.00	12	406,446,203.15	49.41%	28	4.3473	2.327952
	70,000,001 or greater	1	72,500,000.00	8.81%	27	3.5595	2.855600	3.01 or greater	3	123,460,000.00	15.01%	26	3.9348	5.169252
	Totals	38	822,620,228.92	100.00%	27	4.3667	2.350113	Totals	38	822,620,228.92	100.00%	27	4.3667	2.350113
(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	15	51,050,525.99	6.21%	29	4.9207	NAP
							Defeased	15	51,050,525.99	6.21%	29	4.9207	NAP
Alabama	1	1,297,167.78	0.16%	24	4.3790	3.850700
							Industrial	14	84,564,404.04	10.28%	29	4.5235	2.198522
Arizona	1	72,500,000.00	8.81%	27	3.5595	2.855600
							Lodging	24	89,772,460.34	10.91%	28	4.8430	4.571937
California	1	68,000,000.00	8.27%	27	3.3650	3.629500
							Mixed Use	2	44,250,000.00	5.38%	22	4.4058	1.248469
Colorado	2	9,450,620.83	1.15%	26	4.6339	3.042216
							Multi-Family	1	40,230,000.00	4.89%	28	4.6295	1.858500
Florida	6	76,495,952.96	9.30%	27	4.6013	2.017121
							Office	9	290,269,732.53	35.29%	27	3.9589	2.060648
Georgia	3	12,926,974.83	1.57%	28	5.0361	1.831397
							Retail	23	215,783,106.02	26.23%	27	4.4562	2.357971
Illinois	2	10,518,381.85	1.28%	29	4.5240	2.319100
							Self Storage	1	6,700,000.00	0.81%	27	4.7385	2.710300
Indiana	7	28,130,221.63	3.42%	28	4.6235	2.053604
							Totals	89	822,620,228.92	100.00%	27	4.3667	2.350113
Kansas	1	1,640,995.38	0.20%	24	4.3790	3.850700

Kentucky	2	5,468,906.04	0.66%	29	4.7545	2.204200

Maryland	1	13,229,791.08	1.61%	29	5.3915	1.374100

Mexico	1	25,000,000.00	3.04%	25	4.9435	10.963900

Michigan	3	84,131,574.62	10.23%	28	4.4015	2.069110

Minnesota	5	17,489,708.69	2.13%	27	4.4792	2.792640

Missouri	1	5,781,821.45	0.70%	29	5.1005	1.633400

New Jersey	2	86,000,000.00	10.45%	26	4.4116	2.296860

New York	3	79,250,000.00	9.63%	24	4.0519	0.853215

Ohio	9	26,566,448.26	3.23%	29	4.6218	2.346770

Pennsylvania	1	6,550,820.41	0.80%	29	4.5240	2.319100

South Carolina	1	1,828,537.71	0.22%	24	4.3790	3.850700

Texas	18	120,443,885.73	14.64%	28	4.6085	1.471705

Utah	2	8,139,237.86	0.99%	28	4.8583	1.714143

Washington	1	10,728,655.82	1.30%	28	4.4820	1.846100

Totals	89	822,620,228.92	100.00%	27	4.3667	2.350113


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	9	51,050,525.99	6.21%	29	4.9207	NAP	Defeased	9	51,050,525.99	6.21%	29	4.9207	NAP
	3.750% or less	3	175,500,000.00	21.33%	27	3.4931	2.656464	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.500%	9	273,145,765.28	33.20%	26	4.4006	2.268088	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	7	202,059,264.48	24.56%	28	4.6010	1.549613	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	6	90,373,260.22	10.99%	28	4.8231	4.520381	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.250%	2	11,514,266.08	1.40%	29	5.0801	1.227000	49 months or greater	29	771,569,702.93	93.79%	27	4.3301	2.399623
	5.251% or greater	2	18,977,146.87	2.31%	29	5.3680	1.580043	Totals	38	822,620,228.92	100.00%	27	4.3667	2.350113
	Totals	38	822,620,228.92	100.00%	27	4.3667	2.350113
(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	9	51,050,525.99	6.21%	29	4.9207	NAP	Defeased	9	51,050,525.99	6.21%	29	4.9207	NAP
	55 months or less	29	771,569,702.93	93.79%	27	4.3301	2.399623	Interest Only	13	494,320,000.00	60.09%	26	4.1519	2.823914
	56 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or less	16	277,249,702.93	33.70%	28	4.6478	1.643136
	Totals	38	822,620,228.92	100.00%	27	4.3667	2.350113	Totals	38	822,620,228.92	100.00%	27	4.3667	2.350113
(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	9	51,050,525.99	6.21%	29	4.9207	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	28	737,819,702.93	89.69%	27	4.3311	2.437320
	13 months to 24 months	1	33,750,000.00	4.10%	21	4.3070	1.575500
	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	38	822,620,228.92	100.00%	27	4.3667	2.350113
(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	310060001	OF	Tempe	AZ	Actual/360	3.559%	215,053.12	0.00	0.00	01/06/28	01/06/33	--	72,500,000.00	72,500,000.00	10/06/25
2	301271583	OF	Sunnyvale	CA	Actual/360	3.365%	190,682.09	0.00	0.00	01/06/28	04/06/31	--	68,000,000.00	68,000,000.00	10/06/25
3	301271610	RT	Novi	MI	Actual/360	4.399%	213,208.50	116,708.56	0.00	N/A	03/06/28	--	58,167,602.39	58,050,893.83	10/06/25
4	301271603	LO	Various	Various	Actual/360	4.755%	207,209.28	86,911.67	0.00	N/A	03/06/28	--	52,298,062.49	52,211,150.82	10/06/25
4A	310061603				Actual/360	4.755%	6,308.23	2,645.92	0.00	N/A	03/06/28	09/06/27	1,592,150.91	1,589,504.99	10/06/25
4B	310061623				Actual/360	4.755%	29,948.94	12,561.76	0.00	N/A	03/06/28	09/06/27	7,558,888.06	7,546,326.30	10/06/25
5A	310061613				Actual/360	4.524%	10,254.40	0.00	0.00	N/A	03/06/28	12/06/27	2,720,000.00	2,720,000.00	10/06/25
5	301271613	IN	Various	Various	Actual/360	4.524%	231,025.60	0.00	0.00	N/A	03/06/28	--	61,280,000.00	61,280,000.00	10/06/25
6	301271562	RT	East Brunswick	NJ	Actual/360	4.383%	230,133.75	0.00	0.00	N/A	12/06/27	--	63,000,000.00	63,000,000.00	10/06/25
7	301271589	OF	Bellaire	TX	Actual/360	4.647%	203,208.90	89,278.41	0.00	N/A	02/06/28	--	52,469,215.42	52,379,937.01	07/06/24
8	301271590	MF	Jacksonville	FL	Actual/360	4.630%	155,203.99	0.00	0.00	N/A	02/06/28	--	40,230,000.00	40,230,000.00	10/06/25
9	309071002	OF	New York	NY	Actual/360	3.605%	105,132.49	0.00	0.00	N/A	11/06/27	--	35,000,000.00	35,000,000.00	10/06/25
10	301271518	MU	New York	NY	Actual/360	4.307%	121,134.38	0.00	0.00	N/A	07/06/27	--	33,750,000.00	33,750,000.00	07/06/25
11	301271565	RT	Various	Various	Actual/360	4.379%	111,153.62	0.00	0.00	N/A	10/06/27	--	30,460,000.00	30,460,000.00	10/06/25
12	301271587	OF	Spring	TX	Actual/360	4.489%	94,872.87	39,225.59	0.00	N/A	02/06/28	--	25,361,427.13	25,322,201.54	10/06/25
13	301271563	LO	Cabo San Lucas	MX	Actual/360	4.944%	102,989.58	0.00	0.00	N/A	11/06/27	--	25,000,000.00	25,000,000.00	10/06/25
15	301271577	RT	Doral	FL	Actual/360	4.529%	93,966.38	0.00	0.00	N/A	01/06/28	--	24,900,000.00	24,900,000.00	10/06/25
16	301271579	RT	East Rutherford	NJ	Actual/360	4.489%	86,029.58	0.00	0.00	N/A	01/06/28	--	23,000,000.00	23,000,000.00	10/06/25
17	301271584	IN	Various	Various	Actual/360	4.482%	80,266.75	33,117.72	0.00	N/A	02/06/28	--	21,490,429.36	21,457,311.64	10/06/25
18	301271580	SS	Various	AZ	Actual/360	5.008%	74,565.92	32,902.33	0.00	N/A	02/06/28	11/06/27	17,865,448.47	17,832,546.14	10/06/25
19	301271599	OF	Bethesda	MD	Actual/360	5.391%	59,550.87	24,599.18	0.00	03/06/28	03/06/33	--	13,254,390.26	13,229,791.08	10/06/25
20	301271555	OF	Grand Rapids	MI	Actual/360	4.271%	42,470.40	26,569.31	0.00	N/A	11/06/27	--	11,934,078.08	11,907,508.77	10/06/25
21	301271578	MU	Brooklyn	NY	Actual/360	4.723%	41,330.62	0.00	0.00	N/A	01/06/28	--	10,500,000.00	10,500,000.00	09/06/25
22	301271607	MF	Houston	TX	Actual/360	5.054%	39,087.78	15,735.08	0.00	N/A	03/06/28	12/06/27	9,280,834.09	9,265,099.01	10/06/25
23	301271588	OF	Midland	TX	Actual/360	4.489%	23,237.09	13,199.35	0.00	N/A	02/06/28	--	6,211,048.85	6,197,849.50	10/06/25
24	301271591	RT	Houston	TX	Actual/360	5.054%	25,419.64	11,851.22	0.00	N/A	02/06/28	11/06/27	6,034,933.75	6,023,082.53	10/06/25
25	301271575	RT	West Palm Beach	FL	Actual/360	4.723%	23,931.53	11,739.86	0.00	N/A	01/06/28	--	6,081,067.33	6,069,327.47	10/06/25
26	301271572	SS	Denver	CO	Actual/360	4.739%	26,456.62	0.00	0.00	N/A	01/06/28	--	6,700,000.00	6,700,000.00	10/06/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
27	301271612	RT	Kirkwood	MO	Actual/360	5.101%	24,622.81	11,213.90	0.00	N/A	03/06/28	--	5,793,035.35	5,781,821.45	10/06/25
28	301271604	OF	South Jordan	UT	Actual/360	5.059%	24,216.57	11,183.81	0.00	N/A	03/06/28	--	5,743,628.44	5,732,444.63	10/06/25
29	301271598	LO	Columbus	GA	Actual/360	5.314%	25,499.07	10,807.99	0.00	N/A	03/06/28	--	5,758,163.78	5,747,355.79	10/06/25
31	301271556	RT	East Point	GA	Actual/360	4.984%	18,812.85	8,515.20	0.00	N/A	11/06/27	--	4,529,578.47	4,521,063.27	10/06/25
32	301271601	LO	Fort Worth	TX	Actual/360	4.755%	15,719.27	6,593.27	0.00	N/A	03/06/28	--	3,967,425.01	3,960,831.74	10/06/25
33	301271605	LO	Indianapolis	IN	Actual/360	4.755%	11,323.12	4,749.36	0.00	N/A	03/06/28	--	2,857,871.35	2,853,121.99	10/06/25
34	301271600	LO	Blue Ash	OH	Actual/360	4.755%	10,097.60	4,235.33	0.00	N/A	03/06/28	09/06/27	2,548,558.36	2,544,323.03	10/06/25
35	301271602	LO	Dallas	TX	Actual/360	4.755%	9,255.22	3,881.99	0.00	N/A	03/06/28	09/06/27	2,335,946.77	2,332,064.78	10/06/25
36	301271574	IN	Hollywood	FL	Actual/360	4.992%	7,616.64	3,646.99	0.00	N/A	01/06/28	--	1,830,739.39	1,827,092.40	10/06/25
37	301271606	LO	Indianapolis	IN	Actual/360	4.755%	4,752.81	1,993.51	0.00	N/A	03/06/28	09/06/27	1,199,572.72	1,197,579.21	10/06/25
Totals							2,995,748.88	583,867.31	0.00				823,204,096.23	822,620,228.92
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	58,065,878.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	41,457,815.14	21,081,617.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	27,950,271.84	12,123,782.07	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	10,344,098.10	10,268,824.70	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
4B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
5	11,210,148.33	5,749,251.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
6	6,503,370.94	3,326,941.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1,333,656.00	0.00	--	--	07/07/25	17,994,364.31	775,722.55	221,599.63	3,594,748.01	503,298.15	0.00
8	3,655,642.90	1,791,180.86	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	5,991,216.00	01/01/25	06/30/25	08/06/25	15,084,794.35	0.00	0.00	0.00	0.00	0.00
10	9,307,565.85	5,497,641.00	01/01/24	09/30/24	--	0.00	0.00	120,685.79	371,047.51	0.00	0.00
11	29,174,507.83	17,326,281.62	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,803,059.00	1,939,560.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	22,638,539.45	24,219,579.31	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,433,688.91	1,208,500.40	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,642,312.38	1,361,943.59	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,779,422.45	1,382,088.98	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	3,524,950.77	1,284,681.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,765,199.12	900,937.57	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	375,401.12	28,558.00	01/01/25	03/31/25	--	0.00	0.00	41,286.88	41,286.88	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
23	902,118.45	463,339.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	607,208.69	414,643.10	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	819,811.52	440,448.69	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
27	733,188.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	343,731.27	192,151.33	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	931,676.00	1,011,572.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	397,438.87	211,814.49	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	583,181.03	538,292.03	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	430,916.89	230,068.64	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
36	258,843.68	156,481.03	01/01/25	06/30/25	--	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
Totals	243,973,642.76	119,141,397.33				33,079,158.66	775,722.55	383,572.30	4,007,082.40	503,298.15	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
10/10/25	0	0.00	1	33,750,000.00	1	52,379,937.01	1	33,750,000.00	0	0.00	0	0.00	0	0.00	0	0.00	4.366731%	4.306974%	27
09/12/25	0	0.00	1	33,750,000.00	1	52,469,215.42	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.366959%	4.307197%	28
08/12/25	1	33,750,000.00	0	0.00	1	52,551,391.33	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.367168%	4.307403%	29
07/11/25	0	0.00	1	33,750,000.00	1	52,633,239.68	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.367376%	4.307607%	30
06/12/25	1	33,750,000.00	0	0.00	1	52,721,540.86	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.367600%	4.307827%	31
05/12/25	0	0.00	0	0.00	1	52,802,710.99	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.367806%	4.308029%	32
04/11/25	0	0.00	0	0.00	1	52,890,358.35	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.368028%	4.308280%	33
03/12/25	1	33,750,000.00	0	0.00	1	52,970,855.56	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.368231%	4.308447%	34
02/12/25	1	33,750,000.00	0	0.00	1	53,071,504.12	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.368486%	4.308697%	35
01/13/25	1	33,750,000.00	0	0.00	1	53,151,279.27	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.368687%	4.308894%	36
12/12/24	0	0.00	2	68,750,000.00	1	53,230,736.43	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.368886%	4.309090%	37
11/13/24	1	35,000,000.00	0	0.00	2	87,066,732.48	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.369102%	4.309302%	38
(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

Balance

Date

Code²

Date

REO Date

301271589

07/06/24

221,599.63

3,594,748.01

535,593.15

53,636,865.56

10/20/23

301271518

07/06/25

120,685.79

371,047.51

0.00

33,750,000.00

02/15/24

02/14/25

301271578

09/06/25

41,286.88

0.00

10,500,000.00

Totals

383,572.30

4,007,082.40

535,593.15

97,886,865.56

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		79,419,798	45,669,798	0			33,750,000
25 - 36 Months		589,470,640	537,090,703	52,379,937			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		153,729,791	153,729,791	0			0




Historical Delinquency Information

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

Oct-25	822,620,229	736,490,292	0	0	52,379,937		33,750,000
Sep-25	823,204,096	736,984,881	0	33,750,000	52,469,215		0
Aug-25	823,742,514	737,441,123	33,750,000	0	52,551,391		0
Jul-25	824,278,725	737,895,486	0	33,750,000	52,633,240		0
Jun-25	824,856,016	738,384,475	33,750,000	0	52,721,541		0
May-25	825,387,665	772,584,954	0	0	52,802,711		0
Apr-25	825,960,558	773,070,200	0	0	52,890,358		0
Mar-25	826,487,682	739,766,826	33,750,000	0	52,970,856		0
Feb-25	827,143,380	740,321,876	33,750,000	0	53,071,504		0
Jan-25	827,665,657	740,764,378	33,750,000	0	53,151,279		0
Dec-24	828,185,795	706,205,059	0	68,750,000	53,230,736		0
Nov-24	828,747,592	706,680,859	35,000,000	0	87,066,732		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
7	301271589	OF	TX	10/20/23	2
	Borrower indicated it would consent to an orderly transition of the collateral back to the Lender. A Receiver has been appointed. Working with the Receiver to stabilize the asset and begin the process of marketing it for sale. Receiver has select
	ed a broker to market the Property for sale.

9	309071002	OF	NY	09/13/24	9
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.


10	301271518	MU	NY	02/15/24	2
	Foreclosure litigation is ongoing. Lender continues to evaluate leasing prospects and resolution timing.


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
14	301271541	25,000,000.00	4.59850%	25,000,000.00 4.59850%		10	05/29/20	06/06/20	08/06/20
22	301271607	0.00	5.05400%	0.00	5.05400%	10	05/04/21	05/04/21	06/07/21
29	301271598	6,344,936.60	5.31400%	6,344,936.60 5.31400%		10	04/16/21	11/06/20	05/06/21
Totals		31,344,936.60		31,344,936.60
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)
7	0.00	0.00	10,931.09	0.00	0.00	69,315.79	0.00	0.00	210.95	0.00	0.00	0.00
10	0.00	0.00	7,031.25	0.00	0.00	0.00	0.00	0.00	4,357.25	0.00	0.00	0.00
21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	183.25	0.00	0.00	0.00
22	0.00	0.00	0.00	0.00	548.23	0.00	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	0.00	0.00	363.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	17,962.34	0.00	911.30	69,315.79	0.00	0.00	4,751.45	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		92,940.88




© 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
7	301271589	52,379,937.01	53,636,865.56	43,000,000.00	06/09/25	939,358.00	0.26760	12/31/24	02/06/28	268
9	309071002	35,000,000.00	35,000,000.00	390,000,000.00	04/01/25	5,991,216.00	0.35350	06/30/25	11/06/27	I/O
10	301271518	33,750,000.00	33,750,000.00	180,000,000.00	06/01/17	5,392,218.75	1.57550	09/30/24	07/06/27	I/O
Totals		121,129,937.01	122,386,865.56	613,000,000.00		12,322,792.75




© 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)	3,470,932.54
(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