
Distribution Date:	09/17/25	Morgan Stanley Capital I Trust 2015-UBS8
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-UBS8


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Midland Loan Services
Additional Information	6
			askmidlandls.com	(913) 253-9000
Bond / Collateral Reconciliation - Cash Flows	7
			A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Balances	8	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	9-13		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	14-15		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	16-17	Trust Advisor	Park Bridge Lender Services LLC
Principal Prepayment Detail	18		CMBS Notices		cmbs.notices@parkbridgefinancial.com
Historical Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	20	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	21		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	22				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	23
Modified Loan Detail	24
Historical Liquidated Loan Detail	25
Historical Bond / Collateral Loss Reconciliation Detail	26
Interest Shortfall Detail - Collateral Level	27
Supplemental Notes	28

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 28


				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	61691ABG7	1.966000%	32,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61691ABH5	3.324000%	6,300,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61691ABJ1	3.626000%	51,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	61691ABK8	3.540000%	160,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	61691ABL6	3.809000%	313,000,000.00	298,989,016.82	36,333,220.13	949,040.97	0.00	0.00	37,282,261.10	262,655,796.69	43.58%	30.00%
A-S	61691ABN2	4.114000%	48,300,000.00	48,300,000.00	0.00	165,588.50	0.00	0.00	165,588.50	48,300,000.00	33.21%	24.00%
B	61691ABP7	4.315000%	53,331,000.00	53,331,000.00	0.00	191,769.39	0.00	0.00	191,769.39	53,331,000.00	21.75%	17.38%
C	61691ABQ5	4.653399%	37,231,000.00	37,231,000.00	0.00	133,637.85	0.00	0.00	133,637.85	37,231,000.00	13.76%	12.75%
D	61691AAQ6	3.180000%	25,156,000.00	25,156,000.00	0.00	0.00	0.00	0.00	0.00	25,156,000.00	8.35%	9.63%
E	61691AAS2	3.180000%	18,113,000.00	18,113,000.00	0.00	0.00	0.00	0.00	0.00	18,113,000.00	4.46%	7.38%
F	61691AAU7	3.430000%	18,700,000.00	18,700,000.00	0.00	0.00	0.00	0.00	0.00	18,700,000.00	0.45%	5.05%
G	61691AAW3	3.430000%	10,481,000.00	2,081,088.50	0.00	0.00	0.00	0.00	0.00	2,081,088.50	0.00%	3.75%
H	61691AAY9	3.430000%	7,293,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	2.84%
J	61691ABA0	3.430000%	22,895,200.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	61691ABD4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61691ABE2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			805,000,200.00	501,901,105.32	36,333,220.13	1,440,036.71	0.00	0.00	37,773,256.84	465,567,885.19


X-A	61691ABM4	0.844399%	563,500,000.00	298,989,016.82	0.00	210,388.31	0.00	0.00	210,388.31	262,655,796.69
X-B	61691AAA1	0.433924%	101,631,000.00	101,631,000.00	0.00	36,750.09	0.00	0.00	36,750.09	101,631,000.00
X-D	61691AAC7	1.473399%	43,269,000.00	43,269,000.00	0.00	53,127.08	0.00	0.00	53,127.08	43,269,000.00
X-F	61691AAG8	1.223399%	18,700,000.00	18,700,000.00	0.00	19,064.63	0.00	0.00	19,064.63	18,700,000.00
X-G	61691AAJ2	1.223399%	10,481,000.00	2,081,088.50	0.00	2,121.67	0.00	0.00	2,121.67	2,081,088.50

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 28


				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

X-H	61691AAL7	4.653399%	7,293,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-J	61691AAN3	4.653399%	22,895,200.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Notional SubTotal			767,769,200.00	464,670,105.32	0.00	321,451.78	0.00	0.00	321,451.78	428,336,885.19

Deal Distribution Total					36,333,220.13	1,761,488.49	0.00	0.00	38,094,708.62

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 28


				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	61691ABG7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61691ABH5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61691ABJ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	61691ABK8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	61691ABL6	955.23647546	116.08057550	3.03207978	0.00000000	0.00000000	0.00000000	0.00000000	119.11265527	839.15589997
A-S	61691ABN2	1,000.00000000	0.00000000	3.42833333	0.00000000	0.00000000	0.00000000	0.00000000	3.42833333	1,000.00000000
B	61691ABP7	1,000.00000000	0.00000000	3.59583338	0.00000000	0.00000000	0.00000000	0.00000000	3.59583338	1,000.00000000
C	61691ABQ5	1,000.00000000	0.00000000	3.58942414	0.28840805	0.28840805	0.00000000	0.00000000	3.58942414	1,000.00000000
D	61691AAQ6	1,000.00000000	0.00000000	0.00000000	2.65000000	2.65000000	0.00000000	0.00000000	0.00000000	1,000.00000000
E	61691AAS2	1,000.00000000	0.00000000	0.00000000	2.65000000	2.65000000	0.00000000	0.00000000	0.00000000	1,000.00000000
F	61691AAU7	1,000.00000000	0.00000000	0.00000000	2.85833316	22.55302941	0.00000000	0.00000000	0.00000000	1,000.00000000
G	61691AAW3	198.55820055	0.00000000	0.00000000	0.56754508	11.62647362	0.00000000	0.00000000	0.00000000	198.55820055
H	61691AAY9	0.00000000	0.00000000	0.00000000	0.00000000	33.40827506	0.00000000	0.00000000	0.00000000	0.00000000
J	61691ABA0	0.00000000	0.00000000	0.00000000	0.00000000	117.45305392	0.00000000	0.00000000	0.00000000	0.00000000
V	61691ABD4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61691ABE2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61691ABM4	530.59275390	0.00000000	0.37335991	0.00000000	0.00000000	0.00000000	0.00000000	0.37335991	466.11498969
X-B	61691AAA1	1,000.00000000	0.00000000	0.36160315	0.00000000	0.00000000	0.00000000	0.00000000	0.36160315	1,000.00000000
X-D	61691AAC7	1,000.00000000	0.00000000	1.22783240	0.00000000	0.00000000	0.00000000	0.00000000	1.22783240	1,000.00000000
X-F	61691AAG8	1,000.00000000	0.00000000	1.01949893	0.00000000	0.00000000	0.00000000	0.00000000	1.01949893	1,000.00000000
X-G	61691AAJ2	198.55820055	0.00000000	0.20243011	0.00000000	0.00000000	0.00000000	0.00000000	0.20243011	198.55820055
X-H	61691AAL7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-J	61691AAN3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 28


				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-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	08/01/25 - 08/30/25	30	0.00	949,040.97	0.00	949,040.97	0.00	0.00	0.00	949,040.97	0.00
X-A	08/01/25 - 08/30/25	30	0.00	210,388.31	0.00	210,388.31	0.00	0.00	0.00	210,388.31	0.00
X-B	08/01/25 - 08/30/25	30	0.00	36,750.09	0.00	36,750.09	0.00	0.00	0.00	36,750.09	0.00
X-D	08/01/25 - 08/30/25	30	0.00	53,127.08	0.00	53,127.08	0.00	0.00	0.00	53,127.08	0.00
X-F	08/01/25 - 08/30/25	30	0.00	19,064.63	0.00	19,064.63	0.00	0.00	0.00	19,064.63	0.00
X-G	08/01/25 - 08/30/25	30	0.00	2,121.67	0.00	2,121.67	0.00	0.00	0.00	2,121.67	0.00
X-H	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-J	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S	08/01/25 - 08/30/25	30	0.00	165,588.50	0.00	165,588.50	0.00	0.00	0.00	165,588.50	0.00
B	08/01/25 - 08/30/25	30	0.00	191,769.39	0.00	191,769.39	0.00	0.00	0.00	191,769.39	0.00
C	08/01/25 - 08/30/25	30	0.00	144,375.58	0.00	144,375.58	10,737.72	0.00	0.00	133,637.85	10,737.72
D	08/01/25 - 08/30/25	30	0.00	66,663.40	0.00	66,663.40	66,663.40	0.00	0.00	0.00	66,663.40
E	08/01/25 - 08/30/25	30	0.00	47,999.45	0.00	47,999.45	47,999.45	0.00	0.00	0.00	47,999.45
F	08/01/25 - 08/30/25	30	368,290.82	53,450.83	0.00	53,450.83	53,450.83	0.00	0.00	0.00	421,741.65
G	08/01/25 - 08/30/25	30	115,908.63	5,948.44	0.00	5,948.44	5,948.44	0.00	0.00	0.00	121,857.07
H	N/A	N/A	243,646.55	0.00	0.00	0.00	0.00	0.00	0.00	0.00	243,646.55
J	N/A	N/A	2,689,111.16	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2,689,111.16
Totals			3,416,957.16	1,946,288.34	0.00	1,946,288.34	184,799.84	0.00	0.00	1,761,488.49	3,601,757.00




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 28


	Additional Information
Total Available Distribution Amount (1)	38,094,708.62
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,953,088.80	Master Servicing Fee	3,906.44
Interest Reductions due to Nonrecoverability Determination	(32,159.38)	Certificate Administrator Fee	2,160.96
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	216.10
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Trust Advisor Fee	483.58
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,920,929.42	Total Fees	6,767.08

Principal		Expenses/Reimbursements
Scheduled Principal	24,330,098.30	Reimbursement for Interest on Advances	1.31
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	12,003,121.83	Special Servicing Fees (Monthly)	17,600.46
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)	135,072.09
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	36,333,220.13	Total Expenses/Reimbursements	152,673.86

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,761,488.49
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	36,333,220.13
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	38,094,708.62
Total Funds Collected	38,254,149.55	Total Funds Distributed	38,254,149.56

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		501,901,105.32	501,901,105.32	Beginning Certificate Balance	501,901,105.32
(-) Scheduled Principal Collections		24,330,098.30	24,330,098.30	(-) Principal Distributions	36,333,220.13
(-) Unscheduled Principal Collections		12,003,121.83	12,003,121.83	(-) 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		465,567,885.19	465,567,885.19	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		502,748,317.44	502,748,317.44	Ending Certificate Balance	465,567,885.19
Ending Actual Collateral Balance		466,404,690.13	466,404,690.13



		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		25.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		25.00	0.00	Net WAC Rate	4.65%
				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 8 of 28


				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
	5,000,000 or less	7	24,804,806.20	5.33%	1	4.7565	2.063604	1.30 or less	6	117,370,364.37	25.21%	2	4.4664	0.897843
5,000,001 to 10,000,000		12	96,250,926.33	20.67%	2	4.6363	1.439382	1.31 to 1.40	0	0.00	0.00%	0	0.0000	0.000000
10,000,001 to 15,000,000		5	55,990,019.54	12.03%	2	4.6838	2.340178	1.41 to 1.50	0	0.00	0.00%	0	0.0000	0.000000
15,000,001 to 20,000,000		2	36,152,802.49	7.77%	2	4.7460	3.725096	1.51 to 1.60	1	10,896,850.30	2.34%	2	4.8260	1.590000
20,000,001 to 25,000,000		1	24,000,000.00	5.15%	3	4.3485	2.350000	1.61 to 1.70	0	0.00	0.00%	0	0.0000	0.000000
25,000,001 to 50,000,000		1	40,000,000.00	8.59%	3	4.3085	2.090000	1.71 to 1.80	2	12,238,914.44	2.63%	2	5.0299	1.731509
	50,000,001 or greater	3	188,369,330.63	40.46%	2	4.3319	1.904384	1.81 to 1.90	4	20,143,007.33	4.33%	2	4.7533	1.857505
	Totals	31	465,567,885.19	100.00%	2	4.4908	2.049445	1.91 to 2.00	2	13,000,689.60	2.79%	1	4.4254	1.910000
								2.01 to 3.00	15	274,918,059.15	59.05%	2	4.4677	2.259549
								3.01 or greater	1	17,000,000.00	3.65%	3	4.1685	7.460000
								Totals	31	465,567,885.19	100.00%	2	4.4908	2.049445
(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 9 of 28


			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	2	85,637,802.12	18.39%	2	4.7217	1.753087
							Industrial	1	4,695,196.37	1.01%	1	5.1142	1.750000
Florida	5	103,566,604.16	22.25%	3	4.3813	3.105984
							Lodging	5	49,323,971.84	10.59%	2	5.0666	0.966347
Georgia	1	7,102,767.42	1.53%	2	4.7750	1.910000
							Mobile Home Park	1	1,693,637.59	0.36%	2	5.8120	2.180000
Illinois	2	16,011,830.73	3.44%	2	4.9775	1.767598
							Multi-Family	9	70,341,351.58	15.11%	2	4.5814	2.394841
Louisiana	1	6,405,175.00	1.38%	2	5.0185	2.160000
							Office	3	77,172,575.47	16.58%	2	4.1440	1.271924
Massachusetts	1	5,897,921.93	1.27%	(1)	4.0044	1.910000
							Retail	12	252,630,428.60	54.26%	3	4.4401	2.442672
Michigan	3	18,798,025.63	4.04%	1	4.3778	2.318030
							Self Storage	1	9,710,723.88	2.09%	1	4.4500	1.120000
Mississippi	1	24,000,000.00	5.15%	3	4.3485	2.350000
							Totals	32	465,567,885.19	100.00%	2	4.4908	2.049445
New Jersey	1	7,754,163.99	1.67%	2	4.8163	(0.300000)

New York	3	80,384,330.63	17.27%	2	4.1858	1.457307

Ohio	2	19,538,992.44	4.20%	1	4.6041	1.636023

Pennsylvania	2	43,682,314.19	9.38%	3	4.3483	2.073983

Texas	6	35,383,595.62	7.60%	2	4.8000	1.793390

Virginia	1	9,710,723.88	2.09%	1	4.4500	1.120000

Washington	1	1,693,637.59	0.36%	2	5.8120	2.180000

Totals	32	465,567,885.19	100.00%	2	4.4908	2.049445


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				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
	4.5000% or less	14	276,377,964.37	59.36%	2	4.2691	2.281520	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5001% to 5.0000%	12	146,132,162.88	31.39%	2	4.7039	1.774635	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0001% to 5.5000%	4	41,364,120.08	8.88%	2	5.1647	1.464328	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.5001% or greater	1	1,693,637.86	0.36%	2	5.8120	2.180000	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	31	465,567,885.19	100.00%	2	4.4908	2.049445	49 months or greater	31	465,567,885.19	100.00%	2	4.4908	2.049445
								Totals	31	465,567,885.19	100.00%	2	4.4908	2.049445
(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 28


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	31	465,567,885.19	100.00%	2	4.4908	2.049445	Interest Only	8	231,985,000.00	49.83%	3	4.3836	2.584619
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	298 months or less	23	233,582,885.19	50.17%	2	4.5972	1.517932
	Totals	31	465,567,885.19	100.00%	2	4.4908	2.049445	299 months to 311 months	0	0.00	0.00%	0	0.0000	0.000000
								312 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	31	465,567,885.19	100.00%	2	4.4908	2.049445
(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 28

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

0.00

0.00%

0.0000

0.000000

No outstanding loans in this group

12 months or less

465,567,885.19

100.00%

4.4908

2.049445

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

465,567,885.19

100.00%

4.4908

2.049445

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 13 of 28


						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	30296340	OF	New York	NY	Actual/360	4.117%	226,907.14	112,042.72	0.00	N/A	11/06/25	--	63,996,373.35	63,884,330.63	09/06/25
2	30296481	RT	Ellenton	FL	Actual/360	4.298%	214,686.19	0.00	0.00	N/A	12/01/25	--	58,000,000.00	58,000,000.00	09/01/25
2A	30296483	RT	Ellenton	FL	Actual/360	4.298%	37,014.86	0.00	0.00	N/A	12/01/25	--	10,000,000.00	10,000,000.00	09/01/25
3	30310355	RT	Encinitas	CA	Actual/360	4.567%	261,465.19	0.00	0.00	N/A	11/01/25	--	66,485,000.00	66,485,000.00	09/01/25
5	30296476	RT	Grove City	PA	Actual/360	4.309%	148,403.89	0.00	0.00	N/A	12/01/25	--	40,000,000.00	40,000,000.00	08/01/25
7	30296474	RT	Gulfport	MS	Actual/360	4.348%	89,869.00	0.00	0.00	N/A	12/01/25	--	24,000,000.00	24,000,000.00	08/01/25
8	30310356	LO	Burlingame	CA	Actual/360	5.259%	86,910.59	40,218.80	0.00	N/A	11/06/25	--	19,193,021.29	19,152,802.49	09/06/25
12	30296472	RT	Florida City	FL	Actual/360	4.168%	61,022.21	0.00	0.00	N/A	12/01/25	--	17,000,000.00	17,000,000.00	09/01/25
13	30310358	MF	Orlando	FL	Actual/360	4.800%	57,445.77	26,763.02	0.00	N/A	11/01/25	--	13,898,170.81	13,871,407.79	09/01/25
15	30296508	MF	Houston	TX	Actual/360	5.109%	49,093.16	49,161.15	0.00	N/A	11/06/25	--	11,160,107.45	11,110,946.30	09/06/25
16	30296460	RT	Porter	TX	Actual/360	4.826%	45,371.28	20,934.72	0.00	N/A	11/06/25	--	10,917,785.02	10,896,850.30	09/06/25
17	30310359	MF	Kettering	OH	Actual/360	4.294%	37,292.24	24,522.66	0.00	N/A	10/06/25	--	10,085,494.10	10,060,971.44	09/06/25
18	30310360	SS	Herndon	VA	Actual/360	4.450%	37,299.65	23,146.60	0.00	N/A	10/01/25	--	9,733,870.64	9,710,724.04	09/01/25
19	30296409	RT	Marietta	OH	Actual/360	4.933%	40,351.79	20,914.06	0.00	N/A	11/06/25	--	9,498,934.53	9,478,020.47	09/06/25
21	30310361	MF	Southfield	MI	Actual/360	4.290%	37,189.27	17,182.02	0.00	N/A	10/01/25	--	10,067,025.73	10,049,843.71	09/01/25
22	30296105	MF	Bloomingdale	NJ	Actual/360	4.487%	38,952.30	10,080,207.57	0.00	N/A	09/06/25	--	10,080,207.57	0.00	09/06/25
23	30296463	LO	Englewood	NJ	Actual/360	4.816%	0.00	0.00	0.00	N/A	11/06/25	11/06/27	7,754,163.93	7,754,163.93	04/06/22
24	30296163	LO	Atlanta	GA	Actual/360	5.226%	41,090.82	9,130,256.51	0.00	N/A	09/06/25	--	9,130,256.51	0.00	09/06/25
25	30296511	LO	Lincolnshire	IL	Actual/360	4.978%	36,375.42	18,561.48	0.00	N/A	11/06/25	--	8,486,673.97	8,468,112.49	09/06/25
26	30310362	OF	Houston	TX	Actual/360	4.485%	28,645.75	26,852.39	0.00	N/A	11/01/25	--	7,417,175.20	7,390,322.81	09/01/25
28	30296509	LO	Glenview	IL	Actual/360	4.978%	32,404.61	16,535.28	0.00	N/A	11/06/25	--	7,560,253.35	7,543,718.07	09/06/25
29	30310364	MH	New Port Richey	FL	Actual/360	5.045%	33,602.90	7,734,930.42	0.00	N/A	12/01/25	--	7,734,930.42	0.00	09/01/25
30	30310365	MF	New York	NY	Actual/360	4.450%	34,487.50	0.00	0.00	N/A	12/01/25	--	9,000,000.00	9,000,000.00	09/01/25
32	30310366	RT	Lawrenceville	GA	Actual/360	4.775%	29,271.18	16,047.15	0.00	N/A	11/01/25	--	7,118,814.73	7,102,767.58	09/01/25
34	30296462	LO	Harvey	LA	Actual/360	5.019%	27,774.98	22,006.83	0.00	N/A	11/06/25	--	6,427,181.75	6,405,174.92	09/06/25
37	30310034	OF	Boston	MA	Actual/360	4.004%	20,410.30	21,206.90	0.00	08/06/25	04/06/29	--	5,919,128.92	5,897,922.02	09/06/25
38	30310369	MF	New York	NY	Actual/360	4.450%	28,739.58	0.00	0.00	N/A	11/01/25	--	7,500,000.00	7,500,000.00	09/01/25
42	30310372	MF	Clinton	MI	Actual/360	4.504%	18,910.66	11,504.72	0.00	N/A	10/06/25	--	4,875,836.83	4,864,332.11	09/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 28

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

30296140

Romeoville

Actual/360

4.824%

19,141.97

4,608,559.54

0.00

N/A

09/06/25

4,608,559.54

0.00

09/06/25

30310373

Fort Myers

Actual/360

5.114%

20,715.25

8,651.17

0.00

N/A

10/06/25

4,703,847.54

4,695,196.37

09/06/25

30310374

Detroit

Actual/360

4.867%

17,888.11

4,268,191.41

0.00

N/A

12/01/25

4,268,191.41

0.00

09/01/25

30310375

Flint Township

Actual/360

4.447%

14,907.12

9,262.00

0.00

N/A

10/06/25

3,893,111.72

3,883,849.72

09/06/25

30296217

Doylestown

Actual/360

4.780%

15,192.83

8,364.10

0.00

N/A

10/06/25

3,690,678.62

3,682,314.52

09/06/25

30310377

Katy

Actual/360

4.502%

12,155.87

7,356.09

0.00

N/A

11/01/25

3,135,604.30

3,128,248.21

09/01/25

30310379

Garland

Actual/360

4.642%

11,447.45

6,583.06

0.00

N/A

11/01/25

2,863,810.47

2,857,227.41

09/01/25

30296461

Sequim

Actual/360

5.812%

8,492.59

3,257.76

0.00

N/A

11/06/25

1,696,895.62

1,693,637.86

09/06/25

Totals

1,920,929.42

36,333,220.13

0.00

501,901,105.32

465,567,885.19

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 15 of 28


					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	12,684,477.71	14,596,188.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	19,056,210.96	4,603,954.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	19,056,210.96	4,603,954.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	6,493,011.87	1,716,237.21	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	13,923,178.76	3,344,271.20	01/01/25	03/31/25	--	0.00	0.00	148,231.67	148,231.67	0.00	0.00
7	5,632,026.63	5,654,163.12	04/01/24	03/31/25	--	0.00	0.00	89,765.67	89,765.67	0.00	0.00
8	(158,298.09)	797,071.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	5,642,634.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,953,927.80	567,161.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	3,293,058.83	3,404,874.33	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,421,199.78	336,786.83	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,340,952.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	946,787.95	824,023.13	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	246,505.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,538,836.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,568,464.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	84,703.71	0.00	--	--	06/11/25	0.00	0.00	0.00	0.00	0.00	0.00
24	822,921.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,352,645.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	498,845.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,435,507.37	1,189,492.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,358,164.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	851,323.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,136,439.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,446,921.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	26,550,770.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	651,303.90	696,764.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	771,949.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


					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
43	613,377.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	653,728.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	864,543.93	965,292.67	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	570,996.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	496,739.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	443,925.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	298,023.52	309,667.68	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	136,542,016.79	43,609,903.43				0.00	0.00	237,997.34	237,997.34	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 28


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
29	30310364	7,734,930.42	Payoff Prior to Maturity	0.00	0.00
46	30310374	4,268,191.41	Payoff Prior to Maturity	0.00	0.00
Totals		12,003,121.83		0.00	0.00
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 18 of 28


								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
09/17/25	0	0.00	0	0.00	1	7,754,163.93	1	0.00	0	0.00	0	0.00	0	0.00	2	12,003,121.83	4.490771%	4.474739%	2
08/15/25	0	0.00	0	0.00	1	7,754,163.93	1	4,608,559.54	0	0.00	0	0.00	0	0.00	4	39,254,170.69	4.519055%	4.503320%	3
07/17/25	0	0.00	0	0.00	1	7,754,163.93	1	4,618,966.72	0	0.00	0	0.00	0	0.00	5	62,791,289.26	4.551094%	4.535757%	4
06/17/25	0	0.00	0	0.00	1	7,754,163.93	1	4,629,948.64	0	0.00	0	0.00	0	0.00	3	9,982,941.94	4.586115%	4.570406%	5
05/16/25	0	0.00	0	0.00	1	7,754,163.93	1	4,640,267.35	0	0.00	0	0.00	0	0.00	1	1,463,428.22	4.590489%	4.574699%	6
04/17/25	0	0.00	0	0.00	1	7,754,163.93	1	4,651,163.99	0	0.00	0	0.00	0	0.00	0	0.00	4.591750%	4.575965%	7
03/17/25	0	0.00	0	0.00	1	7,754,163.93	1	4,661,394.94	0	0.00	1	7,754,163.93	0	0.00	0	0.00	4.590698%	4.574954%	8
02/18/25	0	0.00	0	0.00	1	7,754,163.93	1	4,673,454.34	0	0.00	0	0.00	0	0.00	0	0.00	4.590926%	4.575177%	9
01/17/25	0	0.00	0	0.00	1	7,754,163.93	1	4,683,593.09	0	0.00	0	0.00	0	0.00	0	0.00	4.591117%	4.575364%	10
12/17/24	0	0.00	0	0.00	1	7,754,163.93	1	4,693,689.90	0	0.00	0	0.00	0	0.00	0	0.00	4.591309%	4.575551%	11
11/18/24	0	0.00	0	0.00	1	7,754,163.93	1	4,704,372.66	0	0.00	0	0.00	0	0.00	0	0.00	4.591509%	4.575747%	12
10/18/24	0	0.00	0	0.00	1	7,754,163.93	1	4,714,383.52	0	0.00	0	0.00	0	0.00	0	0.00	4.591697%	4.575932%	13
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

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

30296476

08/01/25

148,231.67

0.00

40,000,000.00

08/06/25

30296474

08/01/25

89,765.67

0.00

24,000,000.00

08/06/25

30296463

04/06/22

0.00

8,590,968.87

07/10/20

Totals

237,997.34

0.00

72,590,968.87

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 20 of 28


				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		451,915,799	451,915,799	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		7,754,164	0	7,754,164			0
37 - 48 Months		5,897,922	5,897,922	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Sep-25	465,567,885	457,813,721	0	0		7,754,164	0
Aug-25	501,901,105	494,146,941	0	0		7,754,164	0
Jul-25	554,847,420	547,093,256	0	0		7,754,164	0
Jun-25	618,390,169	610,636,005	0	0		7,754,164	0
May-25	629,165,386	621,411,222	0	0		7,754,164	0
Apr-25	631,496,930	623,742,766	0	0		7,754,164	0
Mar-25	639,477,968	631,723,804	0	0		7,754,164	0
Feb-25	640,464,854	632,710,690	0	0		7,754,164	0
Jan-25	641,289,550	633,535,386	0	0		7,754,164	0
Dec-24	642,110,893	634,356,729	0	0		7,754,164	0
Nov-24	642,981,953	635,227,789	0	0		7,754,164	0
Oct-24	643,796,417	636,042,253	0	0		7,754,164	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 21 of 28


			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
5	30296476	40,000,000.00	40,000,000.00	255,000,000.00	09/28/15	3,199,917.45	2.09000	03/31/25	12/01/25	I/O
7	30296474	24,000,000.00	24,000,000.00	108,000,000.00	09/29/15	5,174,792.12	2.35000	03/31/25	12/01/25	I/O
19	30296409	9,478,020.47	9,478,020.47	15,400,000.00	06/17/15	161,799.00	0.22000	12/31/24	11/06/25	241
23	30296463	7,754,163.93	8,590,968.87	9,500,000.00	05/14/25	(256,748.29)	(0.30000)	12/31/24	11/06/25	121
26	30310362	7,390,322.81	7,390,322.81	14,900,000.00	09/30/15	346,288.03	0.52000	12/31/24	11/01/25	181
Totals		88,622,507.21	89,459,312.15	402,800,000.00		8,626,048.31




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 28


					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
5	30296476	RT	PA	08/06/25	98
	The loan is transferring to the Special Servicer, Rialto, due to Imminent monetary Default (Balloon/Maturity Date). Loan matures 12/1/2025 and Borrower has indicated there was no ability to refinance. The SS for all five loans, Rialto, and Trimont
	as MS for the lead loan have acknowledged the transfer. Related Loans: 030296477 (A-2 Lead), 030296476 (A-1), 030296478 (A-3), 030296479 (A-4), 030296480 (A-5).

7	30296474	RT	MS	08/06/25	98
	The loan is transferring to the Special Servicer, Rialto, due to Imminent monetary Default (Balloon/Maturity Date). Loan matures 12/1/2025 and Borrower has indicated there was no ability to refinance. The SS for all three loans, Rialto, and
	Trimont as MS for the lead loan have acknowledged the transfer. Related Loans: 030296473 (A-1 Lead), 030296474 (A-2), 030296475 (A-3)

19	30296409	RT	OH	04/18/24	98
	7/11/2025 - The Loan transferred to the Special Servicer for cash management compliance. The loan is current on payments. PNL was signed and negotiations with the Borrower have been initiated. Borrower sent lockbox cash reconciliations to
	help determine i f all funds have been deposited properly. Still working on reconciliations to lockbox and net dollars borrower funded for the property. Loan remains current and Borrower is looking to refinance.

23	30296463	LO	NJ	07/10/20	9
	7/11/2025 - Assumption/receiver sale has been completed. Loan was assumed on 12/31/2024 and will be returning to the MS after the rehab period. Assumption Amendment is being finalized in order to board the loan. Ongoing discussions
	between Lender''s couns el and Borrower''s counsel. Pending Borrower''s execution on Assumption Amendment Agreement.

26	30310362	OF	TX	02/08/23	98
	7/11/2025 - The Loan transferred to special servicing for Non-Monetary Default. Borrower has not executed PNL. Counsel has been engaged. Counsel has sent appropriate notices/demands. Negotiations ongoing to comply with cash
	management and collecting excess cash due since trigger occurred. Reviewing potential lease up at Property and valuating next steps for the property and performance.

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 23 of 28


				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
10	30295711	19,900,000.00	4.40650%	19,900,000.00	4.40650%	8	08/11/15	08/11/15	08/11/15
23	30296463	0.00	4.81630%	0.00	4.81630%	8	12/31/24	12/31/24	02/12/25
24	30296163	0.00	5.22640%	0.00	5.22640%	10	05/06/20	05/06/20	01/28/22
25	30296511	0.00	4.97750%	0.00	4.97750%	8	12/16/20	12/16/20	12/29/20
25	30296511	0.00	4.97750%	0.00	4.97750%	8	07/15/21	07/15/21	07/27/21
28	30296509	0.00	4.97750%	0.00	4.97750%	8	12/16/20	12/16/20	12/29/20
28	30296509	0.00	4.97750%	0.00	4.97750%	8	07/15/21	07/15/21	07/27/21
28	30296509	0.00	4.97750%	0.00	4.97750%	8	02/14/23	02/09/23	02/14/23
45	30310373	0.00	5.11420%	0.00	5.11420%	8	03/02/22	03/02/22	03/17/22
Totals		19,900,000.00		19,900,000.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 24 of 28


					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
6	30296167	08/16/24	21,722,329.28	10,400,000.00	10,037,197.24	530,176.19	10,037,197.24	9,507,021.05	12,215,308.23	0.00	426,487.92	11,788,820.31	47.15%
10	30295711	08/17/22	19,257,812.52	0.00	1,145,235.85	3,375,391.82	1,145,235.85	(2,230,155.97)	21,487,968.49	0.00	41,468.16	21,446,500.33	107.77%
31	30296376	11/17/23	7,767,305.17	12,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
41	30310371	06/16/23	5,546,214.35	2,450,000.00	2,080,632.02	1,502,569.05	2,080,632.02	578,062.97	4,968,151.38	0.00	58,638.10	4,909,513.28	77.92%
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			54,293,661.32	24,850,000.00	13,263,065.11	5,408,137.06	13,263,065.11	7,854,928.05	38,671,428.10	0.00	526,594.18	38,144,833.92

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.													Page 25 of 28


				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
6	30296167	02/18/25	0.00	0.00	11,788,820.31	0.00	0.00	(21,836.46)	0.00	0.00	11,788,820.31
		01/17/25	0.00	0.00	11,810,656.77	0.00	0.00	(404,651.46)	0.00	0.00
		08/16/24	0.00	0.00	12,215,308.23	0.00	0.00	12,215,308.23	0.00	0.00
10	30295711	07/17/24	0.00	0.00	21,446,500.33	0.00	(882.55)	0.00	0.00	0.00	19,508,089.67
		11/17/23	0.00	0.00	21,447,382.88	0.00	0.00	(609.22)	0.00	0.00
		06/16/23	0.00	0.00	21,447,992.10	0.00	(39,976.39)	0.00	0.00	0.00
		08/17/22	0.00	0.00	21,487,968.49	0.00	0.00	19,257,812.52	0.00	250,886.37
31	30296376	11/27/23	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
41	30310371	04/17/24	0.00	0.00	4,909,513.28	0.00	0.00	(5,350.74)	0.00	0.00	4,909,513.28
		12/15/23	0.00	0.00	4,914,864.02	0.00	0.00	(53,287.36)	0.00	0.00
		06/16/23	0.00	0.00	4,968,151.38	0.00	0.00	4,968,151.38	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	38,144,833.92	0.00	(40,858.94)	35,955,536.89	0.00	250,886.37	36,206,423.26




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 28


			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)
5	0.00	0.00	7,222.22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	4,333.33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	2,044.91	0.00	0.00	0.00	0.00	0.00	1.31	0.00	0.00	0.00
23	0.00	0.00	2,000.00	0.00	0.00	0.00	0.00	32,159.38	0.00	0.00	0.00	0.00
24	0.00	0.00	0.00	0.00	91,713.47	0.00	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	2,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	0.00	0.00	497.82	0.00	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	0.00	0.00	42,860.80	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	17,600.46	0.00	135,072.09	0.00	0.00	32,159.38	1.31	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		184,833.24




© 2021 Computershare. All rights reserved. Confidential.												Page 27 of 28


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 28 of 28

Morgan Stanley Capital I Trust 2015-UBS8 10-D