jpc19cr6_ex991-202510.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	10/16/25	JPMDB Commercial Mortgage Securities Trust 2019-COR6
Determination Date:	10/09/25
Next Distribution Date:	11/17/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2019-COR6


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		General Information Number	(212) 272-6858
Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	5		Association
Bond / Collateral Reconciliation - Cash Flows	6		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Midland Loan Services, a Division of PNC Bank, National
			Association
Mortgage Loan Detail (Part 1)	13-14		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Mortgage Loan Detail (Part 2)	15-16		10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	17	Operating Advisor & Asset	Pentalpha Surveillance LLC
		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
Collateral Stratification and Historical Detail	20	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	21		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22				trustadministrationgroup@computershare.com
Modified Loan Detail	23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
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	48129RAU9	2.040200%	15,090,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	48129RAV7	2.946400%	33,100,000.00	15,812,017.27	0.00	38,823.77	0.00	0.00	38,823.77	15,812,017.27	31.39%	30.00%
A-3	48129RAW5	2.794600%	178,992,000.00	178,992,000.00	0.00	416,842.54	0.00	0.00	416,842.54	178,992,000.00	31.39%	30.00%
A-4	48129RAX3	3.056500%	318,234,000.00	318,234,000.00	0.00	810,568.52	0.00	0.00	810,568.52	318,234,000.00	31.39%	30.00%
A-SB	48129RAZ8	2.981500%	19,610,000.00	16,247,163.40	251,200.33	40,367.43	0.00	0.00	291,567.76	15,995,963.07	31.39%	30.00%
A-S	48129RAY1	3.409700%	57,512,000.00	57,512,000.00	0.00	163,415.56	0.00	0.00	163,415.56	57,512,000.00	23.93%	22.88%
B	48129RBA2	3.677582%	34,305,000.00	34,305,000.00	0.00	105,132.89	0.00	0.00	105,132.89	34,305,000.00	19.48%	18.63%
C	48129RBB0	3.913582%	39,350,000.00	39,350,000.00	0.00	128,332.89	0.00	0.00	128,332.89	39,350,000.00	14.37%	13.75%
D	48129RAA3	2.500000%	24,215,000.00	24,215,000.00	0.00	50,447.92	0.00	0.00	50,447.92	24,215,000.00	11.23%	10.75%
E	48129RAE5	2.500000%	21,189,000.00	21,189,000.00	0.00	44,143.75	0.00	0.00	44,143.75	21,189,000.00	8.48%	8.13%
F	48129RAG0	2.500000%	9,081,000.00	9,081,000.00	0.00	18,918.75	0.00	0.00	18,918.75	9,081,000.00	7.31%	7.00%
G-RR	48129RAL9	3.913582%	17,152,000.00	17,152,000.00	0.00	55,938.14	0.00	0.00	55,938.14	17,152,000.00	5.08%	4.88%
H-RR	48129RAN5	3.913582%	8,072,000.00	8,072,000.00	0.00	26,325.36	0.00	0.00	26,325.36	8,072,000.00	4.04%	3.88%
NR-RR*	48129RAQ8	3.913582%	31,278,797.00	31,161,674.54	0.00	26,914.84	0.00	47,299.09	26,914.84	31,114,375.45	0.00%	0.00%
R	48129RAS4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			807,180,797.00	771,322,855.21	251,200.33	1,926,172.36	0.00	47,299.09	2,177,372.69	771,024,355.79


X-A	48129RBC8	0.907397%	622,538,000.00	586,797,180.67	0.00	443,714.79	0.00	0.00	443,714.79	586,545,980.34
X-B	48129RBD6	0.109918%	73,655,000.00	73,655,000.00	0.00	6,746.65	0.00	0.00	6,746.65	73,655,000.00
X-D	48129RAC9	1.413582%	45,404,000.00	45,404,000.00	0.00	53,485.25	0.00	0.00	53,485.25	45,404,000.00
X-F	48129RAJ4	1.413582%	9,081,000.00	9,081,000.00	0.00	10,697.28	0.00	0.00	10,697.28	9,081,000.00
Notional SubTotal			750,678,000.00	714,937,180.67	0.00	514,643.97	0.00	0.00	514,643.97	714,685,980.34

Deal Distribution Total					251,200.33	2,440,816.33	0.00	47,299.09	2,692,016.66

*	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	48129RAU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	48129RAV7	477.70444924	0.00000000	1.17292356	0.00000000	0.00000000	0.00000000	0.00000000	1.17292356	477.70444924
A-3	48129RAW5	1,000.00000000	0.00000000	2.32883336	0.00000000	0.00000000	0.00000000	0.00000000	2.32883336	1,000.00000000
A-4	48129RAX3	1,000.00000000	0.00000000	2.54708334	0.00000000	0.00000000	0.00000000	0.00000000	2.54708334	1,000.00000000
A-SB	48129RAZ8	828.51419684	12.80980775	2.05851249	0.00000000	0.00000000	0.00000000	0.00000000	14.86832024	815.70438909
A-S	48129RAY1	1,000.00000000	0.00000000	2.84141675	0.00000000	0.00000000	0.00000000	0.00000000	2.84141675	1,000.00000000
B	48129RBA2	1,000.00000000	0.00000000	3.06465209	0.00000000	0.00000000	0.00000000	0.00000000	3.06465209	1,000.00000000
C	48129RBB0	1,000.00000000	0.00000000	3.26131868	0.00000000	0.00000000	0.00000000	0.00000000	3.26131868	1,000.00000000
D	48129RAA3	1,000.00000000	0.00000000	2.08333347	0.00000000	0.00000000	0.00000000	0.00000000	2.08333347	1,000.00000000
E	48129RAE5	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	48129RAG0	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
G-RR	48129RAL9	1,000.00000000	0.00000000	3.26131880	0.00000000	0.00000000	0.00000000	0.00000000	3.26131880	1,000.00000000
H-RR	48129RAN5	1,000.00000000	0.00000000	3.26131814	0.00000000	0.00000000	0.00000000	0.00000000	3.26131814	1,000.00000000
NR-RR	48129RAQ8	996.25553182	0.00000000	0.86048194	2.38862479	47.95074504	0.00000000	1.51217740	0.86048194	994.74335442
R	48129RAS4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	48129RBC8	942.58853382	0.00000000	0.71275133	0.00000000	0.00000000	0.00000000	0.00000000	0.71275133	942.18502379
X-B	48129RBD6	1,000.00000000	0.00000000	0.09159799	0.00000000	0.00000000	0.00000000	0.00000000	0.09159799	1,000.00000000
X-D	48129RAC9	1,000.00000000	0.00000000	1.17798542	0.00000000	0.00000000	0.00000000	0.00000000	1.17798542	1,000.00000000
X-F	48129RAJ4	1,000.00000000	0.00000000	1.17798480	0.00000000	0.00000000	0.00000000	0.00000000	1.17798480	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	09/01/25 - 09/30/25	30	0.00	38,823.77	0.00	38,823.77	0.00	0.00	0.00	38,823.77	0.00
A-3	09/01/25 - 09/30/25	30	0.00	416,842.54	0.00	416,842.54	0.00	0.00	0.00	416,842.54	0.00
A-4	09/01/25 - 09/30/25	30	0.00	810,568.52	0.00	810,568.52	0.00	0.00	0.00	810,568.52	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	40,367.43	0.00	40,367.43	0.00	0.00	0.00	40,367.43	0.00
X-A	09/01/25 - 09/30/25	30	0.00	443,714.79	0.00	443,714.79	0.00	0.00	0.00	443,714.79	0.00
X-B	09/01/25 - 09/30/25	30	0.00	6,746.65	0.00	6,746.65	0.00	0.00	0.00	6,746.65	0.00
X-D	09/01/25 - 09/30/25	30	0.00	53,485.25	0.00	53,485.25	0.00	0.00	0.00	53,485.25	0.00
X-F	09/01/25 - 09/30/25	30	0.00	10,697.28	0.00	10,697.28	0.00	0.00	0.00	10,697.28	0.00
A-S	09/01/25 - 09/30/25	30	0.00	163,415.56	0.00	163,415.56	0.00	0.00	0.00	163,415.56	0.00
B	09/01/25 - 09/30/25	30	0.00	105,132.89	0.00	105,132.89	0.00	0.00	0.00	105,132.89	0.00
C	09/01/25 - 09/30/25	30	0.00	128,332.89	0.00	128,332.89	0.00	0.00	0.00	128,332.89	0.00
D	09/01/25 - 09/30/25	30	0.00	50,447.92	0.00	50,447.92	0.00	0.00	0.00	50,447.92	0.00
E	09/01/25 - 09/30/25	30	0.00	44,143.75	0.00	44,143.75	0.00	0.00	0.00	44,143.75	0.00
F	09/01/25 - 09/30/25	30	0.00	18,918.75	0.00	18,918.75	0.00	0.00	0.00	18,918.75	0.00
G-RR	09/01/25 - 09/30/25	30	0.00	55,938.14	0.00	55,938.14	0.00	0.00	0.00	55,938.14	0.00
H-RR	09/01/25 - 09/30/25	30	0.00	26,325.36	0.00	26,325.36	0.00	0.00	0.00	26,325.36	0.00
NR-RR	09/01/25 - 09/30/25	30	1,420,495.62	101,628.15	0.00	101,628.15	74,713.31	0.00	0.00	26,914.84	1,499,841.62
Totals			1,420,495.62	2,515,529.64	0.00	2,515,529.64	74,713.31	0.00	0.00	2,440,816.33	1,499,841.62




© 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	2,524,996.05	Master Servicing Fee	2,075.48
Interest Reductions due to Nonrecoverability Determination	(70,674.80)	Certificate Administrator Fee	5,579.24
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	321.38
ARD Interest	0.00	Operating Advisor Fee	1,200.16
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	257.11
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,454,321.25	Total Fees	9,433.36

Principal		Expenses/Reimbursements
Scheduled Principal	298,499.42	Reimbursement for Interest on Advances	768.98
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	3,302.56
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	47,299.09
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	298,499.42	Total Expenses/Reimbursements	51,370.63

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,440,816.33
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	251,200.33
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	2,692,016.66
Total Funds Collected	2,752,820.67	Total Funds Distributed	2,752,820.65

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		771,322,855.21	771,322,855.21	Beginning Certificate Balance	771,322,855.21
(-) Scheduled Principal Collections		298,499.42	298,499.42	(-) Principal Distributions	251,200.33
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	47,299.09
(-) 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	47,299.09
(-) 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		771,024,355.79	771,024,355.79	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		771,785,099.18	771,785,099.18	Ending Certificate Balance	771,024,355.79
Ending Actual Collateral Balance		771,490,918.63	771,490,918.63



		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		117,122.87	0.00	UC / (OC) Change	0.00
Current Period Advances		47,299.09	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		164,421.96	0.00	Net WAC Rate	3.91%
				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
	9,999,999 or less	8	59,420,021.81	7.71%	46	4.2910	2.170315	1.49 or less	11	346,997,900.06	45.00%	44	4.1028	1.043537
10,000,000 to 19,999,999		7	113,443,740.37	14.71%	36	4.7176	1.551625	1.50 to 1.74	2	12,016,261.88	1.56%	48	4.3398	1.614076
20,000,000 to 24,999,999		5	103,926,527.03	13.48%	46	3.8547	2.182085	1.75 to 1.99	4	57,443,208.51	7.45%	43	4.5549	1.822559
25,000,000 to 49,999,999		8	274,234,066.58	35.57%	46	3.9001	2.157925	2.00 to 2.24	2	79,500,000.00	10.31%	43	4.1363	2.203522
	50,000,000 or greater	4	220,000,000.00	28.53%	48	3.4930	1.617045	2.25 or greater	13	275,066,985.34	35.68%	48	3.4989	2.973499
	Totals	32	771,024,355.79	100.00%	45	3.9282	1.918597	Totals	32	771,024,355.79	100.00%	45	3.9282	1.918597
(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

California	16	259,013,358.96	33.59%	48	3.5702	1.920799
							Industrial	7	11,193,454.34	1.45%	48	4.0793	2.466518
Colorado	2	52,156,600.11	6.76%	43	4.5756	1.566922
							Lodging	2	41,102,291.33	5.33%	26	4.2571	2.530311
Florida	2	26,649,019.99	3.46%	49	3.6040	4.228255
							Multi-Family	51	100,713,163.96	13.06%	44	4.4337	1.968628
Illinois	44	68,550,000.00	8.89%	42	4.3460	2.365594
							Office	39	439,552,748.92	57.01%	47	3.7947	1.780171
Mississippi	1	669,108.37	0.09%	47	4.2000	1.670000
							Other	9	61,219,338.30	7.94%	47	3.5038	1.203654
Nevada	1	20,000,000.00	2.59%	45	3.7408	2.870000
							Retail	5	88,913,358.96	11.53%	47	3.8235	2.579789
New Jersey	8	32,382,502.26	4.20%	49	4.6200	1.130000
							Self Storage	2	28,330,000.00	3.67%	42	4.9114	2.254306
New York	2	62,286,734.15	8.08%	46	3.8614	2.320697
							Totals	115	771,024,355.79	100.00%	45	3.9282	1.918597
North Carolina	4	60,261,525.77	7.82%	49	3.5657	1.213656

Ohio	1	15,852,291.33	2.06%	(11)	5.3500	(0.400000)

South Carolina	1	21,789,792.88	2.83%	49	4.0500	2.270000

Texas	5	18,213,208.51	2.36%	43	4.6251	1.770205

Utah	1	29,024,964.21	3.76%	47	3.7500	0.560000

Virginia	24	56,698,056.80	7.35%	44	4.5957	1.536687

Washington	3	47,477,192.46	6.16%	48	3.4137	2.815409

Totals	115	771,024,355.79	100.00%	45	3.9282	1.918597


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
	3.99999% or less	17	488,952,156.67	63.42%	48	3.5311	2.151122	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.00000% to 4.49999%	5	100,769,389.02	13.07%	46	4.1447	1.747103	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.50000% to 4.99999%	6	110,009,069.73	14.27%	44	4.5828	1.734485	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.00000 or greater	4	71,293,740.37	9.25%	29	5.3354	0.850371	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	32	771,024,355.79	100.00%	45	3.9282	1.918597	49 months or greater	32	771,024,355.79	100.00%	45	3.9282	1.918597
								Totals	32	771,024,355.79	100.00%	45	3.9282	1.918597
(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
	84 months or less	32	771,024,355.79	100.00%	45	3.9282	1.918597	Interest Only	20	552,030,000.00	71.60%	47	3.7095	2.207462
85 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	359 months or less	12	218,994,355.79	28.40%	42	4.4796	1.190441
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	32	771,024,355.79	100.00%	45	3.9282	1.918597	Totals	32	771,024,355.79	100.00%	45	3.9282	1.918597
(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

Totals

771,024,355.79

100.00%

3.9282

1.918597

No outstanding loans in this group

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 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	30317108	OF	Los Angeles	CA	Actual/360	3.005%	125,187.50	0.00	0.00	N/A	11/09/29	--	50,000,000.00	50,000,000.00	09/09/25
1A	30317109				Actual/360	3.005%	31,296.88	0.00	0.00	N/A	11/09/29	--	12,500,000.00	12,500,000.00	09/09/25
2	30503618	98	Los Angeles	CA	Actual/360	3.500%	177,916.67	0.00	0.00	N/A	09/06/29	--	61,000,000.00	61,000,000.00	10/06/25
3	30504190	OF	Charlotte	NC	Actual/360	3.505%	160,645.83	0.00	0.00	N/A	11/01/29	--	55,000,000.00	55,000,000.00	10/01/25
4	30503811	OF	Los Angeles	CA	Actual/360	3.925%	176,625.00	0.00	0.00	N/A	10/06/29	--	54,000,000.00	54,000,000.00	10/06/25
5	30502287	Various Chicago		IL	Actual/360	4.554%	177,416.25	0.00	0.00	N/A	02/06/29	--	46,750,000.00	46,750,000.00	10/06/25
6	30503974	RT	Brooklyn	NY	Actual/360	3.570%	119,446.25	0.00	0.00	N/A	10/01/29	--	40,150,000.00	40,150,000.00	10/01/25
7	30502639	OF	Various	VA	Actual/360	5.300%	79,966.95	0.00	0.00	N/A	04/06/29	--	18,105,724.52	18,105,724.52	10/06/25
7A	30502640				Actual/360	5.300%	79,966.95	0.00	0.00	N/A	04/06/29	--	18,105,724.52	18,105,724.52	10/06/25
8	30503285	OF	Colorado Springs	CO	Actual/360	4.100%	112,728.21	67,021.58	0.00	N/A	08/06/29	--	32,993,621.69	32,926,600.11	10/06/25
9	30503876	OF	Bellevue	WA	Actual/360	3.250%	94,791.67	0.00	0.00	N/A	10/01/29	--	35,000,000.00	35,000,000.00	10/01/25
10	30504163	MF	Jersey City	NJ	Actual/360	4.620%	124,841.66	43,903.50	0.00	N/A	11/01/29	--	32,426,405.76	32,382,502.26	09/01/25
11	30503462	OF	Mill Valley	CA	Actual/360	3.540%	96,612.50	0.00	0.00	N/A	09/06/29	--	32,750,000.00	32,750,000.00	10/06/25
12	30503612	OF	Sandy	UT	Actual/360	3.750%	90,847.50	46,234.72	0.00	N/A	09/06/29	--	29,071,198.93	29,024,964.21	10/06/25
13	30503831	LO	Miami Beach	FL	Actual/360	3.571%	75,139.79	0.00	0.00	N/A	11/06/29	--	25,250,000.00	25,250,000.00	10/06/25
14	30502949	OF	Brooklyn	NY	Actual/360	4.390%	81,144.15	43,898.45	0.00	N/A	05/06/29	--	22,180,632.60	22,136,734.15	10/06/25
15	30504076	OF	North Charleston	SC	Actual/360	4.050%	73,689.00	43,985.08	0.00	N/A	11/06/29	--	21,833,777.96	21,789,792.88	10/06/25
16	30504333	RT	Las Vegas	NV	Actual/360	3.741%	62,346.67	0.00	0.00	N/A	07/01/29	--	20,000,000.00	20,000,000.00	10/01/25
17	30503904	OF	Mountain View	CA	Actual/360	3.688%	61,466.67	0.00	0.00	N/A	09/11/29	--	20,000,000.00	20,000,000.00	09/11/25
18	30504043	OF	McLean	VA	Actual/360	3.330%	55,500.00	0.00	0.00	N/A	10/11/29	--	20,000,000.00	20,000,000.00	09/11/25
19	30315743	SS	Boulder	CO	Actual/360	5.390%	86,374.75	0.00	0.00	N/A	12/01/28	--	19,230,000.00	19,230,000.00	10/01/25
20	30504305	LO	Cincinnati	OH	Actual/360	5.350%	0.00	0.00	0.00	N/A	11/01/24	--	15,852,291.33	15,852,291.33	12/01/22
21	30503524	RT	San Diego	CA	Actual/360	4.000%	53,666.67	0.00	0.00	N/A	08/06/29	--	16,100,000.00	16,100,000.00	10/06/25
23	30503420	MF	Chicago	IL	Actual/360	3.900%	44,037.50	0.00	0.00	N/A	09/06/29	--	13,550,000.00	13,550,000.00	10/06/25
24	30503021	RT	Richmond	CA	Actual/360	4.500%	31,798.86	16,336.24	0.00	N/A	07/06/29	--	8,479,695.20	8,463,358.96	10/06/25
25	30503063	OF	Various	TX	Actual/360	4.620%	34,749.07	12,524.24	0.00	N/A	06/06/29	--	9,025,732.75	9,013,208.51	10/06/25
26	30502644	OF	Houston	TX	Actual/360	4.630%	35,496.67	0.00	0.00	N/A	04/06/29	--	9,200,000.00	9,200,000.00	10/06/25
27	30504221	SS	Vashon	WA	Actual/360	3.900%	29,575.00	0.00	0.00	N/A	11/06/29	--	9,100,000.00	9,100,000.00	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

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

30503090

Various

Actual/360

4.200%

27,408.18

14,647.30

0.00

N/A

09/06/29

7,830,909.18

7,816,261.88

10/06/25

30503651

Chicago

Actual/360

3.900%

26,812.50

0.00

N/A

09/06/29

8,250,000.00

10/06/25

30503884

Van Nuys

Actual/360

4.600%

16,100.00

0.00

N/A

11/06/29

4,200,000.00

10/06/25

30504056

Everett

Actual/360

3.800%

10,725.95

9,948.31

0.00

N/A

11/06/29

3,387,140.77

3,377,192.46

10/06/25

Totals

2,454,321.25

298,499.42

0.00

771,322,855.21

771,024,355.79

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 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	127,331,608.90	0.00	--	--	--	0.00	0.00	125,083.34	125,083.34	0.00	0.00
1A	127,331,608.90	0.00	--	--	--	0.00	0.00	31,270.84	31,270.84	0.00	0.00
2	3,841,107.64	3,610,595.55	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	14,081,595.15	9,604,322.16	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1,198,145.63	2,421,319.87	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	11,004,009.52	11,187,270.83	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,991,303.48	4,222,270.23	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	11,017,813.31	9,404,682.86	01/01/25	06/30/25	06/09/25	2,542,893.33	0.00	0.00	0.00	0.00	0.00
7A	11,017,813.31	9,404,682.86	01/01/25	06/30/25	06/09/25	2,542,893.33	0.00	0.00	0.00	0.00	0.00
8	3,172,394.21	3,304,708.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	13,800,167.13	13,635,138.16	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1,971,999.29	1,971,810.93	04/01/24	03/31/25	--	0.00	0.00	168,677.60	168,677.60	0.00	0.00
11	3,865,122.18	3,901,966.53	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,899,024.70	1,380,599.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,777,343.83	4,490,671.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	8,568,234.27	7,134,317.72	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	3,265,618.54	3,413,514.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	100,371,430.10	84,725,708.16	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	10,176,608.00	9,991,325.28	01/01/25	06/30/25	--	0.00	0.00	61,425.01	61,425.01	0.00	0.00
18	17,047,706.66	18,106,464.98	01/01/25	06/30/25	--	0.00	0.00	55,437.50	55,437.50	0.00	0.00
19	2,012,582.48	1,851,312.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	(820,973.59)	0.00	--	--	05/09/24	6,300,430.51	102,045.73	(159.58)	1,700,985.20	0.00	47,299.09
21	1,646,848.92	1,730,172.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,322,450.38	1,523,439.48	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	588,270.60	879,935.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	847,681.17	1,063,820.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	3,360,000.00	3,360,000.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,152,650.56	1,195,765.58	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
28	1,041,442.26	231,163.20	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	867,928.80	839,140.28	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	295,871.77	311,523.09	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,326,053.65	1,193,215.13	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	492,371,461.75	216,090,858.05				11,386,217.17	102,045.73	441,734.71	2,142,879.49	0.00	47,299.09




© 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
10/16/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.928206%	3.913479%	45
09/15/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.928310%	3.913582%	46
08/15/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	2	381,954.88	0	0.00	3.928405%	3.913678%	47
07/15/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.929178%	3.914452%	48
06/13/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.929280%	3.914554%	49
05/15/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	2	36,593,403.92	0	0.00	0	0.00	3.929374%	3.914648%	50
04/15/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.929475%	3.914749%	51
03/14/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.929661%	3.914935%	52
02/14/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.929901%	3.915174%	53
01/16/25	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.930084%	3.915358%	54
12/13/24	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.930267%	3.915541%	55
11/18/24	0	0.00	0	0.00	0	0.00	1	15,852,291.33	0	0.00	0	0.00	0	0.00	0	0.00	3.930467%	3.915741%	56
(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

30317108

09/09/25

125,083.34

0.00

50,000,000.00

30317109

09/09/25

31,270.84

0.00

12,500,000.00

30504163

09/01/25

168,677.60

0.00

32,426,405.76

30504305

12/01/22

(159.58)

1,700,985.20

0.00

16,274,950.67

02/10/21

11/07/22

Totals

324,872.20

2,026,016.98

0.00

111,201,356.43

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		15,852,291	0	0			15,852,291
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		541,572,577	541,572,577	0			0
49 - 60 Months		213,599,488	213,599,488	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Oct-25	771,024,356	755,172,064	0	0	15,852,291		0
Sep-25	771,322,855	755,470,564	0	0	15,852,291		0
Aug-25	771,600,754	755,748,462	0	0	15,852,291		0
Jul-25	772,259,607	756,407,316	0	0	15,852,291		0
Jun-25	772,555,135	756,702,843	0	0	15,852,291		0
May-25	772,829,973	756,977,682	0	0	15,852,291		0
Apr-25	773,123,514	757,271,223	0	0	15,852,291		0
Mar-25	773,448,908	757,596,617	0	0		0	15,852,291
Feb-25	773,849,554	757,997,263	0	0		0	15,852,291
Jan-25	774,172,182	758,319,891	0	0		0	15,852,291
Dec-24	774,493,585	758,641,294	0	0		0	15,852,291
Nov-24	774,839,385	758,987,093	0	0		0	15,852,291
(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
20	30504305	LO	OH	02/10/21	98
	10/9/2025 - The Loan transferred to SS on 2/10/21 due to imminent payment default. The Loan is paid through December 2022. This Loan was deemed non-recoverable. The Loan is collateralized by a 1.26 acre site located along West Fifth
	Street in the Cinci nnati, Ohio CBD. The site is improved with a 29-story, 561 room full-service Hilton hotel that opened in 1931 and contains approx. 556,456 SF of building area. The hotel is listed on the National Historic Register and attained a
	National Landmark status . The Borrower and Lender had previously reached an agreement in principal to reinstate the loan, but it did not materialize. A receiver was appointed on 11/22/22. Motion for summary judgement was entered in
	November 2023. The Receiver has the authority to sell the Hotel and retained Newmark for the marketing effort. The marketing launched in April with a closing anticipated in 4Q2025.

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
7	30502639	19,692,679.36	5.30000%	19,692,679.36	5.30000%	8	08/06/20	08/06/20	08/17/20
7	30502639	0.00	5.30000%	0.00	5.30000%	8	08/04/20	08/06/20	08/17/20
7	30502639	0.00	5.30000%	0.00	5.30000%	8	04/11/25	04/11/25	05/01/25
7A	30502640	19,692,679.36	5.30000%	19,692,679.36	5.30000%	8	08/06/20	08/06/20	08/17/20
7A	30502640	0.00	5.30000%	0.00	5.30000%	8	08/04/20	08/06/20	08/17/20
7A	30502640	0.00	5.30000%	0.00	5.30000%	8	04/11/25	04/11/25	05/01/25
Totals		39,385,358.72		39,385,358.72
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)
10	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	711.67	0.00	0.00	0.00
13	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	57.31	0.00	0.00	0.00
20	0.00	0.00	3,302.56	0.00	0.00	0.00	0.00	70,674.80	0.00	0.00	0.00	0.00
Total	0.00	0.00	3,302.56	0.00	0.00	0.00	0.00	70,674.80	768.98	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		74,746.34




© 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
20	30504305	15,852,291.33	16,274,950.67	57,100,000.00	02/07/24	(1,940,899.43)	(0.40000)	12/31/24	11/01/24	288
Totals		15,852,291.33	16,274,950.67	57,100,000.00		(1,940,899.43)




© 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)	2,692,016.66
(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